Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Esta parte es la base para la evaluacin financiera del negocio por tanto UD. debe presentar
lo ms acertadamente posible los requerimientos financieros. El propsito de todo el captulo
es mostrar el potencial del negocio en una base de tiempo de 5 aos para su viabilidad
financiera y un modelo de tres escenarios, optimista, pesimista y esperado, que simula la
incertidumbre que enfrentan los negocios en la vida real. En el recuadro a continuacin haga
un resumen a modo de introduccin de los subtemas que desarrollar adelante: Supuestos
generales, presupuestos, estado de prdidas y ganancias proyectado, indicadores
financieros, etc. MAX 500 PALABRAS
(Escriba aqu)
a) Supuestos y parmetros
En esta seccin presente los parmetros y supuestos hechos por UD para cada escenario,
explicando como afectan las proyecciones financieras. Por qu las diferencias entre cada uno
de los tres escenarios? explique sus determinantes.
Ejemplos: Inversiones iniciales; formas de financiacin; tasas de inters; estacionalidad en las
ventas, das de cartera (que afectarn el balance de cuentas por cobrar); efectivo mnimo
requerido; das de inventario (que afectarn las compras); das de cuentas por pagar a
proveedores; costos de fabricacin unitarios (mano de obra directa MOD y costos indirectos
de fabricacin CIF, que junto con las compras determinarn los costos de produccin); tasas
de inters; tasa de cambio, etc. MAX 200 PALABRAS
(Escriba aqu)
(Escriba aqu)
INSUMOS
TIPO
UNIDAD
SEMILLA DE HIGUERILLA
CAL
TRIPLE 15
AGRIMINS
GALLINAZA
TRICHODERMA
NIM
EMPAQUE
KILO
BULTO
BULTO
BULTO
BULTO
GRAMOS
GRAMOS
NUMERO
CANTIDAD
2.31
14.50
2.00
1.00
12
500
120
6
PRECIO
UNITARIO
50,000
15,000
100,000
350,000
10,000
70
45
5,000
HERRAMIENTA
COSTO DE EQUIPO Y HERRAMIENTA
ESTABLECIMIENTO
MANTENIMIENTO
$ 400,000
$ 200,000
MANO DE OBRA
ACTIVIDAD
ASISTENCIA TCNICA
ESTABLECIMIENTO
MANTENIMIENTO
RECOLECCIN SEMILLA
BENEFICIO Y EMPAQUE
TRANSPORTE
UNIDAD
CANTIDAD
Global
Jornal
Jornal
Jornal
Jornal
Kilo
1
22
10
12
3
VALOR
UNITARIO
450,000
$ 25,000
$ 25,000
$ 25,000
$ 25,000
AO 0
AO 1
AO 2
115,385
217,500
200,000
350,000
120,000
35,000
5,400
30,000
600,000
550,000
250,000
300,000
115,385
217,500
200,000
350,000
120,000
35,000
0
0
75,000
550,000
0
0
115,385
217,500
200,000
350,000
120,000
35,000
0
0
75,000
550,000
0
0
Page 12
TOTAL
75,000
450,000
3,298,285
1,662,885
1,662,885
Page 13
TOTAL
115,385
217,500
200,000
350,000
120,000
35,000
5,400
30,000
TA
400,000
200,000
TOTAL
450,000
550,000
250,000
300,000
75,000
Page 14
nomina OPERATIVA
Tecnologo Farmaceuta
Operario 1
Operario 2
Operario 3
total
salario
aux trans
1,200,000
550,000
59,300
550,000
59,300
550,000
59,300
2,850,000
177,900
pensiones
$ 192,000.00
$ 88,000.00
$ 88,000.00
$ 88,000.00
456,000
cesantias
$ 99,996.00
$ 45,831.50
$ 45,831.50
$ 45,831.50
237,491
4,709,862
Estos 3 operarios con un molino industrial, dos calderos de 25 litros, dos fogones indus
area de 12 metros cuadrados producen 20 litros de shampoo diarios, empacados y etiq
Es decir una produccion mensual de aproximadamente de 5000 litros mensuales.
942
salud
interes cesantias
arp
$ 150,000.00 $ 12,000.00 $ 24,000.00
$ 68,750.00
$ 5,500.00 $ 11,000.00
$ 68,750.00
$ 5,500.00 $ 11,000.00
$ 68,750.00
$ 5,500.00 $ 11,000.00
356,250
28,500
57,000
parafiscales
$ 108,000.00
$ 27,500.00
$ 27,500.00
$ 27,500.00
190,500
prima
$ 99,996.00
$ 45,831.50
$ 45,831.50
$ 45,831.50
237,491
vacaciones
$ 49,992.00
$ 22,913.00
$ 22,913.00
$ 22,913.00
118,731
alderos de 25 litros, dos fogones industriales, tres filtros metalicos y 10 canecas plasticas en un
de shampoo diarios, empacados y etiquetados.
mente de 5000 litros mensuales.
4,709,862
administracion
agua
telefono
luz
internet
arriendos
papeleria
presupuesto ventas
seguros
total
nomina administrativa
Auxiliar Contable - Ventas
Recepcion -recursos humanos
Gerente - Ingeniero
total
50,000
50,000
50,000
50,000
150,000
20,000
700,000
50,000
1,120,000
salario
aux trans
740,700 $ 59,300.00
1,000,000
2,000,000
$ 0.00
3,740,700 $ 59,300.00
7,214,246
1443
pensiones
$ 118,512.00
$ 160,000.00
$ 320,000.00
$ 598,512.00
cesantias salud
interes cesantias
$ 61,722.53
$ 92,587.50
$ 7,407.00
$ 83,330.00
$ 125,000.00
$ 10,000.00
$ 166,660.00
$ 250,000.00
$ 20,000.00
$ 311,712.53
$ 467,587.50
$ 37,407.00
arp
$ 14,814.00
$ 20,000.00
$ 40,000.00
$ 74,814.00
parafiscales
$ 66,663.00
$ 90,000.00
$ 180,000.00
$ 336,663.00
prima
$ 61,722.53
$ 83,330.00
$ 166,660.00
$ 311,712.53
vacaciones
$ 30,857.56
$ 41,660.00
$ 83,320.00
$ 155,837.56 $ 6,094,246.12
$ 4,000
$ 2,000
$ 25,000
$ 7,000
$ 5,000
$ 5,000
$ 2,000
$ 500
$ 50,500
$ 505
costo embase
125 crema Plastico
250 shampoo Plastico
125 bronceador Plastico
Galon plastico
Totumo
Etiqueta Propalcote
Caja Totumo hecha en yute
$ 5,000
$ 3,000
$ 25,000
$ 25,000
$ 7,000
$ 5,000
$ 5,000
$ 2,000
$ 500
$ 77,500
$ 775
$ 600
$ 800
$ 900
$ 1,500
$ 3,000
$ 800
$ 2,000
Producto
Jabon de Bao
Jabon Industrial
Etiquetas
$ 8,000
$ 1,600
costos administrativos
Base para el calculo
costo total 45000 litros de producto
(litro de
(presupuesto primer
producto)
ao)
$ 20,775
$ 1,443
$ 2,480
$ 1,443
costos operativos
Base para el calculo 5000
litros de producto
$ 942
$ 942
aiu
5%
5%
costo fob
$ 24,318
$ 5,108
ica
0.01295
0.01295
costo base
ica
$ 24,633
$ 5,174
ganancial
(20% para el
multinivel, 20%
fabrica)
0.4
0.4
costo antes de
impuestos
$ 34,045
$ 7,151
costo
publico sin
iva
$ 37,617
$ 7,902
iva
0.16
0.16
costo venta
con iva
$ 43,636
$ 9,166
costo unidad
venta publico
$ 10,909
$ 36,664
area metropolitana
UM
Descripcin
kg
Jabones l quidos para lavar
l
Detergentes lquidos
kg
Jabones l quidos para lavar
l
Detergentes lquidos
kg
Jabones lquidos para lavar
l
Detergentes lquidos
kg
Jabones lquidos para lavar
l
Detergentes lquidos
kg
Jabones lquidos para lavar
l
Detergentes lquidos
kg
Jabones lquidos para lavar
l
Detergentes lquidos
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
Mercado de
jabon anual
Bucaramanga
en Kg
Valor Prod.
252,135
466,990,000
344,919
693,138,000
310,738
665,698,000
312,633
626,294,000
283,796
602,161,000
209,911
522,886,000
285,689
711,647,337
285,689
711,647,337
285,689
711,647,337
285,689
711,647,337
285,689
711,647,337
285,689
711,647,337
285,689
711,647,337
285,689
711,647,337
285,689
711,647,337
valor unitario
1.75%
1,852
2,010
2,142
2,003
2,122
2,491
2,491
2,491
2,491
2,491
2,491
2,491
2,491
2,491
2,491
$ 2,500
Page 25
5,000
5,000
5,000
5,000
5,000
Meta
Mensual
(Kg)
417
417
417
417
417
285,689
Aos 20022007
Page 26
0
0
0
0
0
0
0
0
0
0
0
Meta
21425000
83
Page 27
Page 28
Page 29
En esta seccin UD. deber construir los principales presupuestos referentes a la operacin de su negocio, lo
vez en la construccin del Estado de Prdidas y Ganancias y del presupuesto del efectivo, que son indispensa
necesidades de capital. En la parte numrica de esta seccin UD deber construir un presupuesto mensual a
y los recaudos llenando nicamente las casillas de los formatos, de igual forma debe hacerlo para la producci
compras. En el recuadro a continuacin realice un resumen explicando los principales determinantes de sus p
de los escenarios. MAX 200 PALABRAS. Nota: tenga en cuenta los supuestos y parmetros hechos, Ej:
pago a proveedores. Observe que la Materia prima est definida en trminos del producto, es decir, un
se refiere a todos los insumos diferentes a MOD y CIF necesarios para producir una unidad de produc
debe considerar esto al calcular su costo de materia prima. El periodo denominado
Mes inicial de inversin es el mes donde nicamente se hacen todas las inversiones para arrancar el n
ninguna actividad operativa (no se generan ventas, no costos de produccin, no compras, etc.).
(Escriba aqu)
PRESUPUESTO DE PRODUCCIN
Mes Inversin
Mes 1
inicial
Unidades producidas
11
$ MOD
942
$ CIF
1,443
$ Costo de Mat. prima
2,480
PRESUPUESTO DE INVENTARIOS
Mes Inversin
Mes 1
inicial
-
27,280
10,362
15,871
53,513
4,865
1
$ Costo de ventas
48,648
4,865
PRESUPUESTO DE COMPRAS
Mes Inversin
Mes 1
inicial
12
30,008
15,004
15,004
15,004
-
1
Inventario final Mat. Prima
VENTAS Y RECAUDOS, COMPRAS E INVENTARIOS - ESCENARIO ESPERADO
PRESUPUESTO DE VENTAS Y RECAUDOS
Mes Inversin
Mes 1
inicial
Unidades vendidas
5
Precio
9,166
$ Total Ventas
45,829
$ Recaudos
22,915
22,915
22,915
PRESUPUESTO DE PRODUCCIN
Mes Inversin
Mes 1
inicial
Unidades producidas
6
$ MOD
942
$ CIF
1,443
$ Costo de Mat. prima
2,480
PRESUPUESTO DE INVENTARIOS
Mes Inversin
Mes 1
inicial
-
13,640
5,181
7,936
26,757
2,432
1
$ Costo de ventas
24,324
2,432
PRESUPUESTO DE COMPRAS
Mes Inversin
Mes 1
inicial
6
15,004
7,502
7,502
7,502
-
1
Inventario final Mat. Prima
VENTAS Y RECAUDOS, COMPRAS E INVENTARIOS - ESCENARIO PESIMISTA
PRESUPUESTO DE VENTAS Y RECAUDOS
Mes Inversin
Mes 1
inicial
Unidades vendidas
3
Precio
9,166
$ Total Ventas
22,915
$ Recaudos
$ Cuentas por Cobrar
$ Aumento (disminucin) en CC
11,457
11,457
11,457
PRESUPUESTO DE PRODUCCIN
Mes Inversin
Mes 1
inicial
Unidades producidas
3
$ MOD
942
$ CIF
1,443
$ Costo de Mat. prima
2,480
PRESUPUESTO DE INVENTARIOS
Mes Inversin
Mes 1
inicial
-
6,820
2,590
3,968
13,378
1,216
0
$ Costo de ventas
12,162
1,216
PRESUPUESTO DE COMPRAS
Mes Inversin
Mes 1
inicial
3
7,502
3,751
3,751
3,751
-
TIMISTA
TAS Y RECAUDOS
Mes 2
12
9,166
109,991
77,910
77,910
32,081
Mes 3
14
9,166
128,322
126,031
80,201
2,291
Mes 4
16
9,166
146,654
152,383
74,473
-5,729
Mes 5
18
9,166
164,986
159,830
79,629
5,156
Mes 6
20
9,166
183,318
168,710
94,237
14,608
DUCCIN
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
13
942
1,443
2,480
15
942
1,443
2,480
18
942
1,443
2,480
20
942
1,443
2,480
22
942
1,443
2,480
Mes 2
4,865
Mes 3
10,703
Mes 4
17,513
Mes 5
25,297
Mes 6
34,054
32,736
12,434
19,046
64,216
38,192
14,506
22,220
74,918
43,648
16,579
25,394
85,621
49,104
18,651
28,568
96,323
54,560
20,723
31,743
107,026
10,703
2
17,513
4
25,297
5
34,054
7
43,783
9
58,378
68,108
77,837
87,567
97,296
5,838
6,811
7,784
8,757
9,730
ENTARIOS
MPRAS
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
15
36,010
25,507
25,507
10,503
17
42,011
41,261
26,257
750
19
48,013
49,888
24,382
-1,876
22
54,014
52,326
26,069
1,688
24
60,016
55,233
30,852
4,783
10
PERADO
TAS Y RECAUDOS
Mes 2
6
9,166
54,995
38,955
Mes 3
7
9,166
64,161
63,015
Mes 4
8
9,166
73,327
76,191
Mes 5
9
9,166
82,493
79,915
Mes 6
10
9,166
91,659
84,355
38,955
16,040
40,101
1,146
37,236
-2,864
39,814
2,578
47,118
7,304
DUCCIN
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
7
942
1,443
2,480
8
942
1,443
2,480
9
942
1,443
2,480
10
942
1,443
2,480
11
942
1,443
2,480
Mes 2
2,432
Mes 3
5,351
Mes 4
8,757
Mes 5
12,649
Mes 6
17,027
16,368
6,217
9,523
32,108
19,096
7,253
11,110
37,459
21,824
8,289
12,697
42,810
24,552
9,326
14,284
48,162
27,280
10,362
15,871
53,513
5,351
1
8,757
2
12,649
3
17,027
4
21,892
5
29,189
34,054
38,919
43,783
48,648
2,919
3,405
3,892
4,378
4,865
ENTARIOS
MPRAS
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
7
18,005
12,753
12,753
5,251
8
21,006
20,631
13,129
375
10
24,006
24,944
12,191
-938
11
27,007
26,163
13,035
844
12
30,008
27,617
15,426
2,391
SIMISTA
TAS Y RECAUDOS
Mes 2
3
9,166
27,498
Mes 3
4
9,166
32,081
Mes 4
4
9,166
36,664
Mes 5
5
9,166
41,246
Mes 6
5
9,166
45,829
19,478
19,478
8,020
31,508
20,050
573
38,096
18,618
-1,432
39,958
19,907
1,289
42,177
23,559
3,652
DUCCIN
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
3
942
1,443
2,480
4
942
1,443
2,480
4
942
1,443
2,480
5
942
1,443
2,480
6
942
1,443
2,480
Mes 2
1,216
Mes 3
2,676
Mes 4
4,378
Mes 5
6,324
Mes 6
8,513
8,184
3,109
4,761
16,054
9,548
3,627
5,555
18,730
10,912
4,145
6,349
21,405
12,276
4,663
7,142
24,081
13,640
5,181
7,936
26,757
2,676
1
4,378
1
6,324
1
8,513
2
10,946
2
14,594
17,027
19,459
21,892
24,324
1,459
1,703
1,946
2,189
2,432
ENTARIOS
MPRAS
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
4
9,002
6,377
6,377
2,626
4
10,503
10,315
6,564
188
5
12,003
12,472
6,095
-469
5
13,504
13,082
6,517
422
6
15,004
13,808
7,713
1,196
Mes 7
22
9,166
201,649
187,757
108,129
13,892
Mes 8
24
9,166
219,981
211,173
116,937
8,808
Mes 9
26
9,166
238,313
231,689
123,560
6,624
Mes 10
28
9,166
256,645
248,571
131,634
8,074
Mes 7
Mes 8
Mes 9
Mes 10
24
942
1,443
2,480
24
942
1,443
2,480
26
942
1,443
2,480
28
942
1,443
2,480
43,783
Mes 8
54,486
Mes 9
54,486
Mes 10
54,486
60,016
22,796
34,917
117,729
59,520
22,607
34,628
116,756
64,480
24,491
37,514
126,485
69,440
26,375
40,400
136,215
54,486
11
54,486
11
54,486
11
54,486
11
107,026
116,756
126,485
136,215
Mes 7
10,703
Mes 7
Mes 8
Mes 9
Mes 10
22
54,560
55,741
29,671
-1,181
24
59,520
60,022
29,170
-502
26
64,480
61,660
31,989
2,820
28
69,440
65,299
36,130
4,141
Mes 7
11
9,166
100,825
93,879
Mes 8
12
9,166
109,991
105,587
Mes 9
13
9,166
119,156
115,845
Mes 10
14
9,166
128,322
124,285
54,064
6,946
Mes 7
58,468
4,404
Mes 8
61,780
3,312
Mes 9
65,817
4,037
Mes 10
12
942
1,443
2,480
12
942
1,443
2,480
13
942
1,443
2,480
14
942
1,443
2,480
21,892
Mes 8
27,243
Mes 9
27,243
Mes 10
27,243
30,008
11,398
17,458
58,864
29,760
11,304
17,314
58,378
32,240
12,246
18,757
63,243
34,720
13,188
20,200
68,108
27,243
6
27,243
6
27,243
6
27,243
6
53,513
58,378
63,243
68,108
5,351
Mes 7
Mes 7
Mes 8
Mes 9
Mes 10
11
27,280
27,870
14,836
-590
12
29,760
30,011
14,585
-251
13
32,240
30,830
15,995
1,410
14
34,720
32,650
18,065
2,070
Mes 7
Mes 8
6
9,166
50,412
6
9,166
54,995
Mes 9
7
9,166
59,578
Mes 10
7
9,166
64,161
46,939
27,032
3,473
Mes 7
52,793
29,234
2,202
Mes 8
57,922
30,890
1,656
Mes 9
62,143
32,909
2,018
Mes 10
6
942
1,443
2,480
6
942
1,443
2,480
7
942
1,443
2,480
7
942
1,443
2,480
10,946
Mes 8
13,622
Mes 9
13,622
Mes 10
13,622
15,004
5,699
8,729
29,432
14,880
5,652
8,657
29,189
16,120
6,123
9,379
31,621
17,360
6,594
10,100
34,054
13,622
3
13,622
3
13,622
3
13,622
3
26,757
29,189
31,621
34,054
2,676
Mes 7
Mes 7
Mes 8
Mes 9
Mes 10
6
13,640
13,935
7,418
-295
6
14,880
15,005
7,292
-125
7
16,120
15,415
7,997
705
7
17,360
16,325
9,032
1,035
Mes 11
30
9,166
274,977
265,086
141,525
9,891
Mes 12
32
9,166
293,308
283,234
151,600
10,074
Mes 13
114
9,624
1,097,156
695,141
553,615
402,016
Mes 14
196
9,624
1,886,339
1,295,777
1,144,177
590,562
Mes 11
Mes 12
Mes 13
Mes 14
30
942
1,443
2,480
32
942
1,443
2,480
114
989
1,515
2,604
196
989
1,515
2,604
Mes 11
54,486
Mes 12
54,486
Mes 13
54,486
Mes 14
57,210
74,400
28,259
43,285
145,945
79,360
30,143
46,171
155,674
296,856
112,754
172,709
582,319
510,384
193,858
296,938
1,001,180
54,486
11
54,486
11
57,210
11
57,210
11
145,945
155,674
579,595
1,001,180
2,724
-0
Mes 11
Mes 12
Mes 13
Mes 14
30
74,400
71,259
39,270
3,141
32
79,360
77,380
41,250
1,980
114
296,856
188,688
149,418
108,168
196
510,384
350,526
309,276
159,858
Mes 11
15
9,166
137,488
132,543
Mes 12
16
9,166
146,654
141,617
Mes 13
57
9,624
548,578
347,570
Mes 14
98
9,624
943,169
647,888
70,763
4,945
Mes 11
75,800
5,037
Mes 12
276,808
201,008
Mes 13
572,089
295,281
Mes 14
15
942
1,443
2,480
16
942
1,443
2,480
57
989
1,515
2,604
98
989
1,515
2,604
Mes 11
27,243
Mes 12
27,243
Mes 13
27,243
Mes 14
28,605
37,200
14,130
21,643
72,972
39,680
15,072
23,086
77,837
148,428
56,377
86,355
291,160
255,192
96,929
148,469
500,590
27,243
6
27,243
6
28,605
6
28,605
6
72,972
77,837
289,797
500,590
1,362
-0
Mes 11
Mes 12
Mes 13
Mes 14
15
37,200
35,630
19,635
1,570
16
39,680
38,690
20,625
990
57
148,428
94,344
74,709
54,084
98
255,192
175,263
154,638
79,929
Mes 11
8
9,166
68,744
Mes 12
8
9,166
73,327
Mes 13
29
9,624
274,289
Mes 14
49
9,624
471,585
66,271
35,381
2,473
Mes 11
70,808
37,900
2,519
Mes 12
173,785
138,404
100,504
Mes 13
323,944
286,044
147,640
Mes 14
8
942
1,443
2,480
8
942
1,443
2,480
29
989
1,515
2,604
49
989
1,515
2,604
Mes 11
13,622
Mes 12
13,622
Mes 13
13,622
Mes 14
14,303
18,600
7,065
10,821
36,486
19,840
7,536
11,543
38,919
74,214
28,189
43,177
145,580
127,596
48,464
74,235
250,295
13,622
3
13,622
3
14,303
3
14,303
3
36,486
38,919
144,899
250,295
681
-0
Mes 11
Mes 12
Mes 13
Mes 14
8
18,600
17,815
9,818
785
8
19,840
19,345
10,313
495
29
74,214
47,172
37,354
27,042
49
127,596
87,632
77,319
39,964
Mes 15
278
9,624
2,675,521
2,186,657
1,633,042
488,864
Mes 16
360
9,624
3,464,704
3,120,962
1,976,784
343,743
Mes 17
442
9,624
4,253,887
3,931,856
2,298,815
322,030
Mes 18
524
9,624
5,043,069
4,659,334
2,682,550
383,735
Mes 15
Mes 16
Mes 17
Mes 18
278
989
1,515
2,604
360
989
1,515
2,604
442
989
1,515
2,604
524
989
1,515
2,604
Mes 15
57,210
Mes 16
57,210
Mes 17
57,210
Mes 18
57,210
723,912
274,962
421,168
1,420,041
937,440
356,066
545,397
1,838,903
1,150,968
437,169
669,626
2,257,764
1,364,496
518,273
793,856
2,676,625
57,210
11
57,210
11
57,210
11
57,210
11
1,420,041
1,838,903
2,257,764
2,676,625
Mes 15
Mes 16
Mes 17
Mes 18
278
723,912
591,303
441,885
132,609
360
937,440
844,300
535,025
93,140
442
1,150,968
1,063,939
622,054
87,029
524
1,364,496
1,260,787
725,763
103,709
Mes 15
139
9,624
1,337,761
1,093,329
Mes 16
180
9,624
1,732,352
1,560,481
Mes 17
221
9,624
2,126,943
1,965,928
Mes 18
262
9,624
2,521,535
2,329,667
816,521
244,432
Mes 15
988,392
171,871
Mes 16
1,149,407
161,015
Mes 17
1,341,275
191,868
Mes 18
139
989
1,515
2,604
180
989
1,515
2,604
221
989
1,515
2,604
262
989
1,515
2,604
Mes 15
28,605
Mes 16
28,605
Mes 17
28,605
Mes 18
28,605
361,956
137,481
210,584
710,021
468,720
178,033
272,699
919,451
575,484
218,585
334,813
1,128,882
682,248
259,137
396,928
1,338,312
28,605
6
28,605
6
28,605
6
28,605
6
710,021
919,451
1,128,882
1,338,312
Mes 15
Mes 16
Mes 17
Mes 18
139
361,956
295,651
220,942
66,305
180
468,720
422,150
267,512
46,570
221
575,484
531,969
311,027
43,515
262
682,248
630,394
362,881
51,854
Mes 15
70
9,624
668,880
Mes 16
90
9,624
866,176
Mes 17
111
9,624
1,063,472
Mes 18
131
9,624
1,260,767
546,664
408,260
122,216
Mes 15
780,240
494,196
85,936
Mes 16
982,964
574,704
80,508
Mes 17
1,164,834
670,637
95,934
Mes 18
70
989
1,515
2,604
90
989
1,515
2,604
111
989
1,515
2,604
131
989
1,515
2,604
Mes 15
14,303
Mes 16
14,303
Mes 17
14,303
Mes 18
14,303
180,978
68,740
105,292
355,010
234,360
89,016
136,349
459,726
287,742
109,292
167,407
564,441
341,124
129,568
198,464
669,156
14,303
3
14,303
3
14,303
3
14,303
3
355,010
459,726
564,441
669,156
Mes 15
Mes 16
Mes 17
Mes 18
70
180,978
147,826
110,471
33,152
90
234,360
211,075
133,756
23,285
111
287,742
265,985
155,513
21,757
131
341,124
315,197
181,441
25,927
Mes 19
606
9,624
5,832,252
5,406,808
3,107,994
425,444
Mes 20
688
9,624
6,621,434
6,205,989
3,523,439
415,446
Mes 21
770
9,624
7,410,617
7,021,025
3,913,031
389,592
Mes 22
852
9,624
8,199,800
7,818,135
4,294,696
381,665
Mes 19
Mes 20
Mes 21
Mes 22
606
989
1,515
2,604
688
989
1,515
2,604
770
989
1,515
2,604
852
989
1,515
2,604
Mes 19
57,210
Mes 20
57,210
Mes 21
57,210
Mes 22
57,210
1,578,024
599,377
918,085
3,095,486
1,791,552
680,481
1,042,314
3,514,347
2,005,080
761,585
1,166,544
3,933,208
2,218,608
842,689
1,290,773
4,352,069
57,210
11
57,210
11
57,210
11
57,210
11
3,095,486
3,514,347
3,933,208
4,352,069
Mes 19
Mes 20
Mes 21
Mes 22
606
1,578,024
1,462,920
840,866
115,104
688
1,791,552
1,679,091
953,328
112,461
770
2,005,080
1,899,637
1,058,771
105,443
852
2,218,608
2,115,353
1,162,025
103,255
Mes 19
303
9,624
2,916,126
2,703,404
Mes 20
344
9,624
3,310,717
3,102,994
Mes 21
385
9,624
3,705,308
3,510,512
Mes 22
426
9,624
4,099,900
3,909,067
1,553,997
212,722
Mes 19
1,761,720
207,723
Mes 20
1,956,516
194,796
Mes 21
2,147,348
190,832
Mes 22
303
989
1,515
2,604
344
989
1,515
2,604
385
989
1,515
2,604
426
989
1,515
2,604
Mes 19
28,605
Mes 20
28,605
Mes 21
28,605
Mes 22
28,605
789,012
299,689
459,042
1,547,743
895,776
340,240
521,157
1,757,174
1,002,540
380,792
583,272
1,966,604
1,109,304
421,344
645,386
2,176,035
28,605
6
28,605
6
28,605
6
28,605
6
1,547,743
1,757,174
1,966,604
2,176,035
Mes 19
Mes 20
Mes 21
Mes 22
303
789,012
731,460
420,433
57,552
344
895,776
839,545
476,664
56,231
385
1,002,540
949,819
529,385
52,721
426
1,109,304
1,057,677
581,013
51,627
Mes 19
152
9,624
1,458,063
Mes 20
172
9,624
1,655,359
Mes 21
193
9,624
1,852,654
Mes 22
213
9,624
2,049,950
1,351,702
776,998
106,361
Mes 19
1,551,497
880,860
103,861
Mes 20
1,755,256
978,258
97,398
Mes 21
1,954,534
1,073,674
95,416
Mes 22
152
989
1,515
2,604
172
989
1,515
2,604
193
989
1,515
2,604
213
989
1,515
2,604
Mes 19
14,303
Mes 20
14,303
Mes 21
14,303
Mes 22
14,303
394,506
149,844
229,521
773,871
447,888
170,120
260,579
878,587
501,270
190,396
291,636
983,302
554,652
210,672
322,693
1,088,017
14,303
3
14,303
3
14,303
3
14,303
3
773,871
878,587
983,302
1,088,017
Mes 19
Mes 20
Mes 21
Mes 22
152
394,506
365,730
210,217
28,776
172
447,888
419,773
238,332
28,115
193
501,270
474,909
264,693
26,361
213
554,652
528,838
290,506
25,814
Mes 23
934
9,624
8,988,982
8,598,355
4,685,323
390,628
Mes 24
980
9,624
9,431,694
9,205,857
4,911,161
225,838
Mes 25
1,026
10,105
10,368,127
9,982,306
5,296,982
385,821
Mes 26
1,072
10,105
10,832,975
10,520,559
5,609,398
312,416
Mes 23
Mes 24
Mes 25
Mes 26
934
989
1,515
2,604
980
989
1,515
2,604
1,026
1,039
1,591
2,734
Mes 23
57,210
Mes 24
57,210
Mes 25
57,210
2,432,136
923,792
1,415,002
4,770,931
2,551,920
969,290
1,484,692
5,005,901
2,805,289
1,065,526
1,632,101
5,502,916
2,931,062
1,113,298
1,705,275
5,749,635
57,210
11
57,210
11
60,071
11
60,071
11
4,770,931
5,005,901
5,500,055
5,749,635
Mes 23
1,072
1,039
1,591
2,734
Mes 26
60,071
2,861
Mes 24
Mes 25
Mes 26
934
2,432,136
2,326,466
1,267,695
105,670
980
2,551,920
2,490,820
1,328,795
61,100
1,026
2,805,289
2,700,890
1,433,194
104,399
1,072
2,931,062
2,846,526
1,517,731
84,537
Mes 23
467
9,624
4,494,491
4,299,177
Mes 24
490
9,624
4,715,847
4,602,928
Mes 25
513
10,105
5,184,063
4,991,153
Mes 26
536
10,105
5,416,487
5,260,279
2,342,662
195,314
Mes 23
2,455,580
112,919
Mes 24
2,648,491
192,911
Mes 25
2,804,699
156,208
Mes 26
467
989
1,515
2,604
490
989
1,515
2,604
513
1,039
1,591
2,734
Mes 23
28,605
Mes 24
28,605
Mes 25
28,605
1,216,068
461,896
707,501
2,385,465
1,275,960
484,645
742,346
2,502,951
1,402,645
532,763
816,050
2,751,458
1,465,531
556,649
852,637
2,874,818
28,605
6
28,605
6
30,035
6
30,035
6
2,385,465
2,502,951
2,750,028
2,874,818
Mes 23
536
1,039
1,591
2,734
Mes 26
30,035
1,430
Mes 24
Mes 25
Mes 26
467
1,216,068
1,163,233
633,848
52,835
490
1,275,960
1,245,410
664,397
30,550
513
1,402,645
1,350,445
716,597
52,200
536
1,465,531
1,423,263
758,865
42,268
Mes 23
234
9,624
2,247,246
Mes 24
245
9,624
2,357,924
Mes 25
257
10,105
2,592,032
Mes 26
268
10,105
2,708,244
2,149,589
1,171,331
97,657
Mes 23
2,301,464
1,227,790
56,459
Mes 24
2,495,576
1,324,246
96,455
Mes 25
2,630,140
1,402,349
78,104
Mes 26
234
989
1,515
2,604
245
989
1,515
2,604
257
1,039
1,591
2,734
Mes 23
14,303
Mes 24
14,303
Mes 25
14,303
608,034
230,948
353,751
1,192,733
637,980
242,322
371,173
1,251,475
701,322
266,382
408,025
1,375,729
732,766
278,325
426,319
1,437,409
14,303
3
14,303
3
15,018
3
15,018
3
1,192,733
1,251,475
1,375,014
1,437,409
Mes 23
268
1,039
1,591
2,734
Mes 26
15,018
715
Mes 24
Mes 25
Mes 26
234
608,034
581,617
316,924
26,417
245
637,980
622,705
332,199
15,275
257
701,322
675,222
358,299
26,100
268
732,766
711,631
379,433
21,134
Mes 27
1,118
10,105
11,297,822
11,102,101
5,805,119
195,721
Mes 28
1,164
10,105
11,762,670
11,588,594
5,979,196
174,077
Mes 29
1,210
10,105
12,227,518
12,005,916
6,200,797
221,602
Mes 30
1,256
10,105
12,692,366
12,436,179
6,456,984
256,186
Mes 27
Mes 28
Mes 29
Mes 30
1,118
1,039
1,591
2,734
1,164
1,039
1,591
2,734
1,210
1,039
1,591
2,734
1,256
1,039
1,591
2,734
60,071
Mes 28
60,071
Mes 29
60,071
Mes 30
60,071
3,056,836
1,161,070
1,778,449
5,996,355
3,182,609
1,208,843
1,851,623
6,243,074
3,308,382
1,256,615
1,924,797
6,489,794
3,434,155
1,304,387
1,997,971
6,736,513
60,071
11
60,071
11
60,071
11
60,071
11
5,996,355
6,243,074
6,489,794
6,736,513
Mes 27
Mes 27
Mes 28
Mes 29
Mes 30
1,118
3,056,836
3,003,880
1,570,686
52,955
1,164
3,182,609
3,135,513
1,617,782
47,096
1,210
3,308,382
3,248,425
1,677,739
59,957
1,256
3,434,155
3,364,838
1,747,056
69,317
Mes 27
559
10,105
5,648,911
5,551,051
Mes 28
582
10,105
5,881,335
5,794,297
Mes 29
605
10,105
6,113,759
6,002,958
Mes 30
628
10,105
6,346,183
6,218,090
2,902,560
97,861
Mes 27
2,989,598
87,038
Mes 28
3,100,399
110,801
Mes 29
3,228,492
128,093
Mes 30
559
1,039
1,591
2,734
582
1,039
1,591
2,734
605
1,039
1,591
2,734
628
1,039
1,591
2,734
30,035
Mes 28
30,035
Mes 29
30,035
Mes 30
30,035
1,528,418
580,535
889,224
2,998,177
1,591,304
604,421
925,811
3,121,537
1,654,191
628,307
962,398
3,244,897
1,717,078
652,193
998,986
3,368,257
30,035
6
30,035
6
30,035
6
30,035
6
2,998,177
3,121,537
3,244,897
3,368,257
Mes 27
Mes 27
Mes 28
Mes 29
Mes 30
559
1,528,418
1,501,940
785,343
26,478
582
1,591,304
1,567,756
808,891
23,548
605
1,654,191
1,624,213
838,869
29,978
628
1,717,078
1,682,419
873,528
34,659
Mes 27
280
10,105
2,824,456
Mes 28
291
10,105
2,940,668
Mes 29
303
10,105
3,056,880
Mes 30
314
10,105
3,173,091
2,775,525
1,451,280
48,930
Mes 27
2,897,148
1,494,799
43,519
Mes 28
3,001,479
1,550,199
55,400
Mes 29
3,109,045
1,614,246
64,047
Mes 30
280
1,039
1,591
2,734
291
1,039
1,591
2,734
303
1,039
1,591
2,734
314
1,039
1,591
2,734
15,018
Mes 28
15,018
Mes 29
15,018
Mes 30
15,018
764,209
290,268
444,612
1,499,089
795,652
302,211
462,906
1,560,769
827,096
314,154
481,199
1,622,448
858,539
326,097
499,493
1,684,128
15,018
3
15,018
3
15,018
3
15,018
3
1,499,089
1,560,769
1,622,448
1,684,128
Mes 27
Mes 27
Mes 28
Mes 29
Mes 30
280
764,209
750,970
392,672
13,239
291
795,652
783,878
404,445
11,774
303
827,096
812,106
419,435
14,989
314
858,539
841,210
436,764
17,329
Mes 31
1,302
10,105
13,157,214
12,907,497
6,706,700
249,716
Mes 32
1,348
10,105
13,622,061
13,392,873
6,935,889
229,189
Mes 33
1,394
10,105
14,086,909
13,864,749
7,158,049
222,160
Mes 34
1,440
10,105
14,551,757
14,322,847
7,386,959
228,910
Mes 31
Mes 32
Mes 33
Mes 34
1,302
1,039
1,591
2,734
1,348
1,039
1,591
2,734
1,394
1,039
1,591
2,734
60,071
Mes 32
60,071
Mes 33
60,071
3,559,928
1,352,159
2,071,145
6,983,233
3,685,702
1,399,931
2,144,319
7,229,952
3,811,475
1,447,703
2,217,493
7,476,671
3,937,248
1,495,475
2,290,667
7,723,391
60,071
11
60,071
11
60,071
11
60,071
11
6,983,233
7,229,952
7,476,671
7,723,391
Mes 31
Mes 31
1,440
1,039
1,591
2,734
Mes 34
60,071
Mes 32
Mes 33
Mes 34
1,302
3,559,928
3,492,362
1,814,623
67,567
1,348
3,685,702
3,623,690
1,876,634
62,011
1,394
3,811,475
3,751,366
1,936,743
60,109
1,440
3,937,248
3,875,313
1,998,678
61,935
Mes 31
651
10,105
6,578,607
6,453,749
Mes 32
674
10,105
6,811,031
6,696,436
Mes 33
697
10,105
7,043,455
6,932,375
Mes 34
720
10,105
7,275,878
7,161,424
3,353,350
124,858
Mes 31
3,467,944
114,594
Mes 32
3,579,025
111,080
Mes 33
3,693,479
114,455
Mes 34
651
1,039
1,591
2,734
674
1,039
1,591
2,734
697
1,039
1,591
2,734
30,035
Mes 32
30,035
Mes 33
30,035
1,779,964
676,079
1,035,573
3,491,616
1,842,851
699,966
1,072,160
3,614,976
1,905,737
723,852
1,108,747
3,738,336
1,968,624
747,738
1,145,334
3,861,695
30,035
6
30,035
6
30,035
6
30,035
6
3,491,616
3,614,976
3,738,336
3,861,695
Mes 31
Mes 31
720
1,039
1,591
2,734
Mes 34
30,035
Mes 32
Mes 33
Mes 34
651
1,779,964
1,746,181
907,311
33,783
674
1,842,851
1,811,845
938,317
31,006
697
1,905,737
1,875,683
968,372
30,054
720
1,968,624
1,937,656
999,339
30,968
Mes 31
326
10,105
3,289,303
Mes 32
337
10,105
3,405,515
Mes 33
349
10,105
3,521,727
Mes 34
360
10,105
3,637,939
3,226,874
1,676,675
62,429
Mes 31
3,348,218
1,733,972
57,297
Mes 32
3,466,187
1,789,512
55,540
Mes 33
3,580,712
1,846,740
57,227
Mes 34
326
1,039
1,591
2,734
337
1,039
1,591
2,734
349
1,039
1,591
2,734
15,018
Mes 32
15,018
Mes 33
15,018
889,982
338,040
517,786
1,745,808
921,425
349,983
536,080
1,807,488
952,869
361,926
554,373
1,869,168
984,312
373,869
572,667
1,930,848
15,018
3
15,018
3
15,018
3
15,018
3
1,745,808
1,807,488
1,869,168
1,930,848
Mes 31
Mes 31
360
1,039
1,591
2,734
Mes 34
15,018
Mes 32
Mes 33
Mes 34
326
889,982
873,090
453,656
16,892
337
921,425
905,923
469,159
15,503
349
952,869
937,841
484,186
15,027
360
984,312
968,828
499,670
15,484
Mes 35
1,486
10,105
15,016,605
14,780,806
7,622,757
235,799
Mes 36
1,532
10,611
16,255,525
15,632,620
8,245,662
622,905
Mes 37
1,578
10,611
16,743,615
16,306,017
8,683,260
437,598
Mes 38
1,624
10,611
17,231,706
17,080,314
8,834,652
151,392
Mes 35
Mes 36
Mes 37
Mes 38
1,486
1,039
1,591
2,734
1,532
1,039
1,591
2,734
1,578
1,090
1,670
2,871
1,624
1,090
1,670
2,871
60,071
Mes 36
60,071
Mes 37
60,071
Mes 38
63,074
4,063,021
1,543,248
2,363,842
7,970,110
4,188,794
1,591,020
2,437,016
8,216,830
4,530,296
1,720,731
2,635,699
8,886,727
4,662,358
1,770,892
2,712,532
9,145,782
60,071
11
60,071
11
63,074
11
63,074
11
7,970,110
8,216,830
8,883,723
9,145,782
Mes 35
Mes 35
3,004
Mes 36
Mes 37
Mes 38
1,486
4,063,021
3,999,221
2,062,478
63,800
1,532
4,188,794
4,124,976
2,126,297
63,819
1,578
4,530,296
4,359,536
2,297,057
170,760
1,624
4,662,358
4,542,856
2,416,559
119,502
Mes 35
743
10,105
7,508,302
7,390,403
Mes 36
766
10,611
8,127,763
7,816,310
Mes 37
789
10,611
8,371,808
8,153,009
Mes 38
812
10,611
8,615,853
8,540,157
3,811,379
117,899
Mes 35
4,122,831
311,452
Mes 36
4,341,630
218,799
Mes 37
4,417,326
75,696
Mes 38
743
1,039
1,591
2,734
766
1,039
1,591
2,734
789
1,090
1,670
2,871
812
1,090
1,670
2,871
30,035
Mes 36
30,035
Mes 37
30,035
Mes 38
31,537
2,031,511
771,624
1,181,921
3,985,055
2,094,397
795,510
1,218,508
4,108,415
2,265,148
860,366
1,317,850
4,443,363
2,331,179
885,446
1,356,266
4,572,891
30,035
6
30,035
6
31,537
6
31,537
6
3,985,055
4,108,415
4,441,862
4,572,891
Mes 35
Mes 35
1,502
Mes 36
Mes 37
Mes 38
743
2,031,511
1,999,611
1,031,239
31,900
766
2,094,397
2,062,488
1,063,149
31,909
789
2,265,148
2,179,768
1,148,529
85,380
812
2,331,179
2,271,428
1,208,280
59,751
Mes 35
372
10,105
3,754,151
Mes 36
383
10,611
4,063,881
Mes 37
395
10,611
4,185,904
Mes 38
406
10,611
4,307,926
3,695,202
1,905,689
58,950
Mes 35
3,908,155
2,061,415
155,726
Mes 36
4,076,504
2,170,815
109,400
Mes 37
4,270,078
2,208,663
37,848
Mes 38
372
1,039
1,591
2,734
383
1,039
1,591
2,734
395
1,090
1,670
2,871
406
1,090
1,670
2,871
15,018
Mes 36
15,018
Mes 37
15,018
Mes 38
15,769
1,015,755
385,812
590,960
1,992,528
1,047,199
397,755
609,254
2,054,207
1,132,574
430,183
658,925
2,221,682
1,165,589
442,723
678,133
2,286,445
15,018
3
15,018
3
15,769
3
15,769
3
1,992,528
2,054,207
2,220,931
2,286,445
Mes 35
Mes 35
751
Mes 36
Mes 37
Mes 38
372
1,015,755
999,805
515,620
15,950
383
1,047,199
1,031,244
531,574
15,955
395
1,132,574
1,089,884
574,264
42,690
406
1,165,589
1,135,714
604,140
29,875
Mes 39
1,670
10,611
17,719,796
17,618,854
8,935,594
100,942
Mes 40
1,716
10,611
18,207,886
17,989,066
9,154,414
218,820
Mes 41
1,762
10,611
18,695,976
18,392,992
9,457,398
302,984
Mes 42
1,808
10,611
19,184,066
18,897,939
9,743,525
286,127
Mes 39
Mes 40
1,670
1,090
1,670
2,871
Mes 41
Mes 42
1,716
1,090
1,670
2,871
1,762
1,090
1,670
2,871
63,074
63,074
Mes 41
63,074
4,794,420
1,821,053
2,789,365
9,404,837
4,926,482
1,871,214
2,866,198
9,663,893
5,058,543
1,921,374
2,943,030
9,922,948
5,190,605
1,971,535
3,019,863
10,182,004
63,074
11
63,074
11
63,074
11
63,074
11
9,404,837
9,663,893
9,922,948
10,182,004
Mes 39
Mes 40
Mes 39
1,808
1,090
1,670
2,871
Mes 42
63,074
Mes 40
Mes 41
Mes 42
1,670
4,794,420
4,754,018
2,456,961
40,402
1,716
4,926,482
4,900,001
2,483,442
26,481
1,762
5,058,543
4,999,473
2,542,512
59,071
1,808
5,190,605
5,108,280
2,624,838
82,326
Mes 39
835
10,611
8,859,898
8,809,427
Mes 40
858
10,611
9,103,943
8,994,533
Mes 41
881
10,611
9,347,988
9,196,496
Mes 42
904
10,611
9,592,033
9,448,970
4,467,797
50,471
Mes 39
4,577,207
109,410
Mes 40
835
1,090
1,670
2,871
4,728,699
151,492
Mes 41
4,871,763
143,064
Mes 42
858
1,090
1,670
2,871
881
1,090
1,670
2,871
31,537
31,537
Mes 41
31,537
2,397,210
910,526
1,394,682
4,702,419
2,463,241
935,607
1,433,099
4,831,946
2,529,272
960,687
1,471,515
4,961,474
2,595,303
985,768
1,509,932
5,091,002
31,537
6
31,537
6
31,537
6
31,537
6
4,702,419
4,831,946
4,961,474
5,091,002
Mes 39
Mes 40
Mes 39
904
1,090
1,670
2,871
Mes 42
31,537
Mes 40
Mes 41
Mes 42
835
2,397,210
2,377,009
1,228,480
20,201
858
2,463,241
2,450,000
1,241,721
13,240
881
2,529,272
2,499,736
1,271,256
29,535
904
2,595,303
2,554,140
1,312,419
41,163
Mes 39
418
10,611
4,429,949
Mes 40
429
10,611
4,551,971
Mes 41
441
10,611
4,673,994
Mes 42
452
10,611
4,796,017
4,404,713
2,233,898
25,235
Mes 39
4,497,266
2,288,603
54,705
Mes 40
418
1,090
1,670
2,871
4,598,248
2,364,350
75,746
Mes 41
4,724,485
2,435,881
71,532
Mes 42
429
1,090
1,670
2,871
441
1,090
1,670
2,871
15,769
15,769
Mes 41
15,769
1,198,605
455,263
697,341
2,351,209
1,231,620
467,803
716,549
2,415,973
1,264,636
480,344
735,758
2,480,737
1,297,651
492,884
754,966
2,545,501
15,769
3
15,769
3
15,769
3
15,769
3
2,351,209
2,415,973
2,480,737
2,545,501
Mes 39
Mes 40
Mes 39
452
1,090
1,670
2,871
Mes 42
15,769
Mes 40
Mes 41
Mes 42
418
1,198,605
1,188,505
614,240
10,100
429
1,231,620
1,225,000
620,860
6,620
441
1,264,636
1,249,868
635,628
14,768
452
1,297,651
1,277,070
656,209
20,581
Mes 43
1,854
10,611
19,672,156
19,436,540
9,979,142
235,617
Mes 44
1,900
10,611
20,160,247
19,941,457
10,197,932
218,790
Mes 45
1,946
10,611
20,648,337
20,412,705
10,433,563
235,632
Mes 46
1,992
10,611
21,136,427
20,883,961
10,686,029
252,466
Mes 43
Mes 44
1,854
1,090
1,670
2,871
Mes 45
Mes 46
1,900
1,090
1,670
2,871
1,946
1,090
1,670
2,871
63,074
63,074
Mes 45
63,074
5,322,667
2,021,696
3,096,696
10,441,059
5,454,729
2,071,857
3,173,529
10,700,114
5,586,791
2,122,017
3,250,362
10,959,170
5,718,853
2,172,178
3,327,194
11,218,225
63,074
11
63,074
11
63,074
11
63,074
11
10,441,059
10,700,114
10,959,170
11,218,225
Mes 43
Mes 44
Mes 43
1,992
1,090
1,670
2,871
Mes 46
63,074
Mes 44
Mes 45
Mes 46
1,854
5,322,667
5,245,009
2,702,496
77,659
1,900
5,454,729
5,391,032
2,766,194
63,697
1,946
5,586,791
5,527,741
2,825,244
59,050
1,992
5,718,853
5,655,145
2,888,952
63,707
Mes 43
927
10,611
9,836,078
9,718,270
Mes 44
950
10,611
10,080,123
9,970,728
Mes 45
973
10,611
10,324,168
10,206,353
Mes 46
996
10,611
10,568,214
10,441,980
4,989,571
117,808
Mes 43
5,098,966
109,395
Mes 44
927
1,090
1,670
2,871
5,216,782
117,816
Mes 45
5,343,015
126,233
Mes 46
950
1,090
1,670
2,871
973
1,090
1,670
2,871
31,537
31,537
Mes 45
31,537
2,661,334
1,010,848
1,548,348
5,220,529
2,727,365
1,035,928
1,586,764
5,350,057
2,793,395
1,061,009
1,625,181
5,479,585
2,859,426
1,086,089
1,663,597
5,609,113
31,537
6
31,537
6
31,537
6
31,537
6
5,220,529
5,350,057
5,479,585
5,609,113
Mes 43
Mes 44
Mes 43
996
1,090
1,670
2,871
Mes 46
31,537
Mes 44
Mes 45
Mes 46
927
2,661,334
2,622,504
1,351,248
38,829
950
2,727,365
2,695,516
1,383,097
31,849
973
2,793,395
2,763,870
1,412,622
29,525
996
2,859,426
2,827,573
1,444,476
31,854
Mes 43
464
10,611
4,918,039
Mes 44
475
10,611
5,040,062
Mes 45
487
10,611
5,162,084
Mes 46
498
10,611
5,284,107
4,859,135
2,494,785
58,904
Mes 43
4,985,364
2,549,483
54,697
Mes 44
464
1,090
1,670
2,871
5,103,176
2,608,391
58,908
Mes 45
5,220,990
2,671,507
63,117
Mes 46
475
1,090
1,670
2,871
487
1,090
1,670
2,871
15,769
15,769
Mes 45
15,769
1,330,667
505,424
774,174
2,610,265
1,363,682
517,964
793,382
2,675,029
1,396,698
530,504
812,590
2,739,792
1,429,713
543,044
831,799
2,804,556
15,769
3
15,769
3
15,769
3
15,769
3
2,610,265
2,675,029
2,739,792
2,804,556
Mes 43
Mes 44
Mes 43
498
1,090
1,670
2,871
Mes 46
15,769
Mes 44
Mes 45
Mes 46
464
1,330,667
1,311,252
675,624
19,415
475
1,363,682
1,347,758
691,548
15,924
487
1,396,698
1,381,935
706,311
14,763
498
1,429,713
1,413,786
722,238
15,927
Mes 47
2,038
10,611
21,624,517
21,372,055
10,938,492
252,462
Mes 48
2,084
11,141
23,218,238
22,421,379
11,735,350
796,858
Mes 49
2,130
11,141
23,730,732
23,202,287
12,263,795
528,445
Mes 50
2,176
11,141
24,243,227
24,121,186
12,385,836
122,041
Mes 47
Mes 48
Mes 49
Mes 50
2,038
1,090
1,670
2,871
2,084
1,090
1,670
2,871
2,130
1,145
1,754
3,014
2,176
1,145
1,754
3,014
63,074
Mes 48
63,074
Mes 49
63,074
Mes 50
66,228
5,850,915
2,222,339
3,404,027
11,477,281
5,982,976
2,272,499
3,480,860
11,736,336
6,420,790
2,438,793
3,735,577
12,595,161
6,559,455
2,491,462
3,816,252
12,867,169
63,074
11
63,074
11
66,228
11
66,228
11
11,477,281
11,736,336
12,592,007
12,867,169
Mes 47
-0
Mes 47
3,154
Mes 48
Mes 49
Mes 50
2,038
5,850,915
5,782,555
2,957,311
68,359
2,084
5,982,976
5,914,619
3,025,668
68,357
2,130
6,420,790
6,201,885
3,244,574
218,906
2,176
6,559,455
6,414,848
3,389,180
144,607
Mes 47
1,019
10,611
10,812,259
10,686,027
Mes 48
1,042
11,141
11,609,119
11,210,690
Mes 49
1,065
11,141
11,865,366
11,601,144
Mes 50
1,088
11,141
12,121,614
12,060,593
5,469,246
126,231
Mes 47
5,867,675
398,429
Mes 48
6,131,898
264,223
Mes 49
6,192,918
61,020
Mes 50
1,019
1,090
1,670
2,871
1,042
1,090
1,670
2,871
1,065
1,145
1,754
3,014
1,088
1,145
1,754
3,014
31,537
Mes 48
31,537
Mes 49
31,537
Mes 50
33,114
2,925,457
1,111,169
1,702,014
5,738,640
2,991,488
1,136,250
1,740,430
5,868,168
3,210,395
1,219,397
1,867,789
6,297,580
3,279,728
1,245,731
1,908,126
6,433,585
31,537
6
31,537
6
33,114
6
33,114
6
5,738,640
5,868,168
6,296,004
6,433,585
Mes 47
-0
Mes 47
1,577
Mes 48
Mes 49
Mes 50
1,019
2,925,457
2,891,278
1,478,656
34,180
1,042
2,991,488
2,957,310
1,512,834
34,178
1,065
3,210,395
3,100,942
1,622,287
109,453
1,088
3,279,728
3,207,424
1,694,590
72,303
Mes 47
510
10,611
5,406,129
Mes 48
521
11,141
5,804,559
Mes 49
533
11,141
5,932,683
Mes 50
544
11,141
6,060,807
5,343,014
2,734,623
63,116
Mes 47
5,605,345
2,933,838
199,215
Mes 48
5,800,572
3,065,949
132,111
Mes 49
6,030,297
3,096,459
30,510
Mes 50
510
1,090
1,670
2,871
521
1,090
1,670
2,871
533
1,145
1,754
3,014
544
1,145
1,754
3,014
15,769
Mes 48
15,769
Mes 49
15,769
Mes 50
16,557
1,462,729
555,585
851,007
2,869,320
1,495,744
568,125
870,215
2,934,084
1,605,198
609,698
933,894
3,148,790
1,639,864
622,865
954,063
3,216,792
15,769
3
15,769
3
16,557
3
16,557
3
2,869,320
2,934,084
3,148,002
3,216,792
Mes 47
-0
Mes 47
788
Mes 48
Mes 49
Mes 50
510
1,462,729
1,445,639
739,328
17,090
521
1,495,744
1,478,655
756,417
17,089
533
1,605,198
1,550,471
811,143
54,726
544
1,639,864
1,603,712
847,295
36,152
Mes 51
2,222
11,141
24,755,722
24,702,677
12,438,881
53,045
Mes 52
2,268
11,141
25,268,217
25,046,467
12,660,631
221,749
Mes 53
2,314
11,141
25,780,711
25,440,112
13,001,230
340,600
Mes 54
2,360
11,141
26,293,206
25,977,534
13,316,903
315,672
Mes 51
Mes 52
2,222
1,145
1,754
3,014
Mes 51
Mes 53
2,268
1,145
1,754
3,014
Mes 52
Mes 54
2,314
1,145
1,754
3,014
Mes 53
2,360
1,145
1,754
3,014
Mes 54
66,228
66,228
66,228
66,228
6,698,120
2,544,131
3,896,926
13,139,177
6,836,785
2,596,800
3,977,601
13,411,185
6,975,450
2,649,468
4,058,275
13,683,194
7,114,115
2,702,137
4,138,950
13,955,202
66,228
11
66,228
11
66,228
11
66,228
11
13,139,177
13,411,185
13,683,194
13,955,202
Mes 51
Mes 52
Mes 53
Mes 54
2,222
6,698,120
6,665,937
3,421,363
32,183
2,268
6,836,785
6,823,664
3,434,484
13,121
2,314
6,975,450
6,915,649
3,494,285
59,801
2,360
7,114,115
7,021,442
3,586,958
92,673
Mes 51
1,111
11,141
12,377,861
12,351,338
Mes 52
1,134
11,141
12,634,108
12,523,234
Mes 53
1,157
11,141
12,890,356
12,720,056
Mes 54
1,180
11,141
13,146,603
12,988,767
6,219,441
26,523
Mes 51
6,330,315
110,875
Mes 52
1,111
1,145
1,754
3,014
Mes 51
6,500,615
170,300
Mes 53
1,134
1,145
1,754
3,014
Mes 52
6,658,451
157,836
Mes 54
1,157
1,145
1,754
3,014
Mes 53
1,180
1,145
1,754
3,014
Mes 54
33,114
33,114
33,114
33,114
3,349,060
1,272,065
1,948,463
6,569,589
3,418,393
1,298,400
1,988,800
6,705,593
3,487,725
1,324,734
2,029,138
6,841,597
3,557,057
1,351,069
2,069,475
6,977,601
33,114
6
33,114
6
33,114
6
33,114
6
6,569,589
6,705,593
6,841,597
6,977,601
Mes 51
Mes 52
Mes 53
Mes 54
1,111
3,349,060
3,332,969
1,710,682
16,092
1,134
3,418,393
3,411,832
1,717,242
6,560
1,157
3,487,725
3,457,824
1,747,143
29,901
1,180
3,557,057
3,510,721
1,793,479
46,336
Mes 51
556
11,141
6,188,930
Mes 52
567
11,141
6,317,054
Mes 53
579
11,141
6,445,178
Mes 54
590
11,141
6,573,301
6,175,669
3,109,720
13,261
Mes 51
6,261,617
3,165,158
55,437
Mes 52
556
1,145
1,754
3,014
Mes 51
6,360,028
3,250,308
85,150
Mes 53
567
1,145
1,754
3,014
Mes 52
6,494,383
3,329,226
78,918
Mes 54
579
1,145
1,754
3,014
Mes 53
590
1,145
1,754
3,014
Mes 54
16,557
16,557
16,557
16,557
1,674,530
636,033
974,232
3,284,794
1,709,196
649,200
994,400
3,352,796
1,743,863
662,367
1,014,569
3,420,798
1,778,529
675,534
1,034,737
3,488,800
16,557
3
16,557
3
16,557
3
16,557
3
3,284,794
3,352,796
3,420,798
3,488,800
Mes 51
Mes 52
Mes 53
Mes 54
556
1,674,530
1,666,484
855,341
8,046
567
1,709,196
1,705,916
858,621
3,280
579
1,743,863
1,728,912
873,571
14,950
590
1,778,529
1,755,361
896,740
23,168
Mes 55
2,406
11,141
26,805,701
26,561,917
13,560,686
243,784
Mes 56
2,452
11,141
27,318,195
27,097,892
13,780,990
220,303
Mes 57
2,498
11,141
27,830,690
27,586,183
14,025,497
244,507
Mes 58
2,544
11,141
28,343,185
28,074,835
14,293,846
268,349
Mes 55
Mes 56
2,406
1,145
1,754
3,014
Mes 55
Mes 57
2,452
1,145
1,754
3,014
Mes 56
Mes 58
2,498
1,145
1,754
3,014
Mes 57
2,544
1,145
1,754
3,014
Mes 58
66,228
66,228
66,228
66,228
7,252,780
2,754,806
4,219,624
14,227,210
7,391,445
2,807,475
4,300,299
14,499,218
7,530,110
2,860,143
4,380,973
14,771,226
7,668,775
2,912,812
4,461,647
15,043,234
66,228
11
66,228
11
66,228
11
66,228
11
14,227,210
14,499,218
14,771,226
15,043,234
Mes 55
Mes 56
Mes 57
Mes 58
2,406
7,252,780
7,167,012
3,672,726
85,768
2,452
7,391,445
7,325,565
3,738,607
65,880
2,498
7,530,110
7,470,721
3,797,995
59,388
2,544
7,668,775
7,602,688
3,864,082
66,087
Mes 55
1,203
11,141
13,402,850
13,280,958
Mes 56
1,226
11,141
13,659,098
13,548,946
Mes 57
1,249
11,141
13,915,345
13,793,091
Mes 58
1,272
11,141
14,171,592
14,037,418
6,780,343
121,892
Mes 55
6,890,495
110,152
Mes 56
1,203
1,145
1,754
3,014
Mes 55
7,012,748
122,253
Mes 57
1,226
1,145
1,754
3,014
Mes 56
7,146,923
134,175
Mes 58
1,249
1,145
1,754
3,014
Mes 57
1,272
1,145
1,754
3,014
Mes 58
33,114
33,114
33,114
33,114
3,626,390
1,377,403
2,109,812
7,113,605
3,695,722
1,403,737
2,150,149
7,249,609
3,765,055
1,430,072
2,190,487
7,385,613
3,834,387
1,456,406
2,230,824
7,521,617
33,114
6
33,114
6
33,114
6
33,114
6
7,113,605
7,249,609
7,385,613
7,521,617
Mes 55
Mes 56
Mes 57
Mes 58
1,203
3,626,390
3,583,506
1,836,363
42,884
1,226
3,695,722
3,662,782
1,869,303
32,940
1,249
3,765,055
3,735,361
1,898,998
29,694
1,272
3,834,387
3,801,344
1,932,041
33,043
Mes 55
602
11,141
6,701,425
Mes 56
613
11,141
6,829,549
Mes 57
625
11,141
6,957,672
Mes 58
636
11,141
7,085,796
6,640,479
3,390,172
60,946
Mes 55
6,774,473
3,445,247
55,076
Mes 56
602
1,145
1,754
3,014
Mes 55
6,896,546
3,506,374
61,127
Mes 57
613
1,145
1,754
3,014
Mes 56
7,018,709
3,573,461
67,087
Mes 58
625
1,145
1,754
3,014
Mes 57
636
1,145
1,754
3,014
Mes 58
16,557
16,557
16,557
16,557
1,813,195
688,701
1,054,906
3,556,802
1,847,861
701,869
1,075,075
3,624,805
1,882,527
715,036
1,095,243
3,692,807
1,917,194
728,203
1,115,412
3,760,809
16,557
3
16,557
3
16,557
3
16,557
3
3,556,802
3,624,805
3,692,807
3,760,809
Mes 55
Mes 56
Mes 57
Mes 58
602
1,813,195
1,791,753
918,182
21,442
613
1,847,861
1,831,391
934,652
16,470
625
1,882,527
1,867,680
949,499
14,847
636
1,917,194
1,900,672
966,020
16,522
Mes 59
2,590
11,141
28,855,679
28,587,511
14,562,014
268,169
Mes 60
2,636
11,141
29,368,174
29,112,017
14,818,171
256,157
Mes 59
Mes 60
2,590
1,145
1,754
3,014
Mes 59
66,228
2,636
1,145
1,754
3,014
Mes 60
66,228
7,807,440
2,965,481
4,542,322
15,315,243
7,946,105
3,018,150
4,622,996
15,587,251
66,228
11
66,228
11
15,315,243
15,587,251
Mes 59
Mes 60
2,590
7,807,440
7,734,758
3,936,763
72,682
2,636
7,946,105
7,873,475
4,009,393
72,630
Mes 59
1,295
11,141
14,427,840
14,293,755
Mes 60
1,318
11,141
14,684,087
14,556,009
7,281,007
134,084
Mes 59
7,409,086
128,078
Mes 60
1,295
1,145
1,754
3,014
Mes 59
33,114
1,318
1,145
1,754
3,014
Mes 60
33,114
3,903,720
1,482,740
2,271,161
7,657,621
3,973,052
1,509,075
2,311,498
7,793,625
33,114
6
33,114
6
7,657,621
7,793,625
Mes 59
Mes 60
1,295
3,903,720
3,867,379
1,968,382
36,341
1,318
3,973,052
3,936,737
2,004,697
36,315
Mes 59
648
11,141
7,213,920
Mes 60
659
11,141
7,342,044
7,146,878
3,640,504
67,042
Mes 59
7,278,004
3,704,543
64,039
Mes 60
648
1,145
1,754
3,014
Mes 59
16,557
659
1,145
1,754
3,014
Mes 60
16,557
1,951,860
741,370
1,135,580
3,828,811
1,986,526
754,537
1,155,749
3,896,813
16,557
3
16,557
3
3,828,811
3,896,813
Mes 59
Mes 60
648
1,951,860
1,933,690
984,191
18,170
659
1,986,526
1,968,369
1,002,348
18,157
En este captulo se presentan los determinantes y aspectos importantes de las proyecciones de utilidades o p
incremento porcentual en ventas y utilidades; y utilidades brutas en cada uno de los escenarios. Tambin es m
los elementos presupuestarios clave afectan sus proyecciones, y de como los supuestos generales influyen lo
escenario. En la parte numrica de esta seccin construya dichas proyecciones llenando la informacin nicam
siguiente formato. Realice a continuacin un resumen explicando estas cifras y rubros que hacen parte del PyG
son las proyecciones de ingresos y gastos. Trate de tener en mente la pregunta de que tan bien se ven sus n
(Escriba aqu)
14,000,000
-
Mes 1
91,659
48,648
43,011
1,000,000
500,000
1,500,000
18,332
9,166
27,498
1,527,498
Mes 2
109,991
58,378
51,613
1,000,000
500,000
1,500,000
21,998
10,999
32,997
1,532,997
-1,484,487
-1,481,384
3,500,000
14,000,000
-1,484,487
-4,981,384
UTILIDAD NETA
14,000,000
PYG PROYECTADO - ESCENARIO ESPERADO
Mes Inversin
inicial
Ventas
14,000,000
Costo de ventas
UTILIDAD BRUTA
14,000,000
Sueldos
Otros
Gastos administrativos
Comisiones
Otros
Gastos de ventas
TOTAL GASTOS OPERACIONALES
-
-1,484,487
-4,981,384
Mes 1
45,829
24,324
21,505
1,000,000
500,000
1,500,000
9,166
4,583
13,749
1,513,749
Mes 2
54,995
29,189
25,806
1,000,000
500,000
1,500,000
10,999
5,500
16,499
1,516,499
14,000,000
-1,492,244
-1,490,692
14,000,000
-1,492,244
3,500,000
-4,990,692
-1,492,244
-4,990,692
Mes 1
22,915
12,162
10,753
1,000,000
Mes 2
27,498
14,594
12,903
1,000,000
1,000,000
10,312
2,291
12,603
1,012,603
1,000,000
12,374
2,750
15,124
1,015,124
-1,001,850
-1,002,221
Provisin de impuestos
UTILIDAD OPERACIONAL
Otros Ingresos
Otros egresos
UTILIDAD ANTES DE IMPUESTOS
Provisin de impuestos
UTILIDAD NETA
14,000,000
PYG PROYECTADO - ESCENARIO PESIMISTA
Mes Inversin
inicial
Ventas
14,000,000
Costo de ventas
UTILIDAD BRUTA
14,000,000
Sueldos
Otros
Gastos administrativos
Comisiones
Otros
Gastos de ventas
TOTAL GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
Otros Ingresos
Otros egresos
14,000,000
-
14,000,000
300,000
-1,001,850
-1,302,221
Provisin de impuestos
UTILIDAD NETA
14,000,000
-1,001,850
-1,302,221
Mes 3
128,322
68,108
60,215
1,000,000
500,000
1,500,000
25,664
12,832
38,497
1,538,497
Mes 4
146,654
77,837
68,817
1,000,000
500,000
1,500,000
29,331
14,665
43,996
1,543,996
Mes 5
164,986
87,567
77,419
1,000,000
500,000
1,500,000
32,997
16,499
49,496
1,549,496
Mes 6
183,318
97,296
86,021
1,000,000
500,000
1,500,000
36,664
18,332
54,995
1,554,995
Mes 7
201,649
107,026
94,623
1,000,000
500,000
1,500,000
40,330
20,165
60,495
1,560,495
-1,478,282
-1,475,179
-1,472,077
-1,468,974
-1,465,871
-1,478,282
-1,475,179
-1,472,077
-1,468,974
-1,465,871
-1,478,282
-1,475,179
-1,472,077
-1,468,974
-1,465,871
Mes 3
64,161
34,054
30,107
1,000,000
500,000
1,500,000
12,832
6,416
19,248
1,519,248
Mes 4
73,327
38,919
34,408
1,000,000
500,000
1,500,000
14,665
7,333
21,998
1,521,998
Mes 5
82,493
43,783
38,710
1,000,000
500,000
1,500,000
16,499
8,249
24,748
1,524,748
Mes 6
91,659
48,648
43,011
1,000,000
500,000
1,500,000
18,332
9,166
27,498
1,527,498
Mes 7
100,825
53,513
47,312
1,000,000
500,000
1,500,000
20,165
10,082
30,247
1,530,247
-1,489,141
-1,487,590
-1,486,038
-1,484,487
-1,482,936
-1,489,141
-1,487,590
-1,486,038
-1,484,487
-1,482,936
-1,489,141
-1,487,590
-1,486,038
-1,484,487
-1,482,936
Mes 3
32,081
17,027
15,054
1,000,000
Mes 4
36,664
19,459
17,204
1,000,000
Mes 5
41,246
21,892
19,355
1,000,000
Mes 6
45,829
24,324
21,505
1,000,000
Mes 7
50,412
26,757
23,656
1,000,000
1,000,000
14,436
3,208
17,644
1,017,644
1,000,000
16,499
3,666
20,165
1,020,165
1,000,000
18,561
4,125
22,686
1,022,686
1,000,000
20,623
4,583
25,206
1,025,206
1,000,000
22,686
5,041
27,727
1,027,727
-1,002,591
-1,002,961
-1,003,331
-1,003,701
-1,004,071
-1,002,591
-1,002,961
-1,003,331
-1,003,701
-1,004,071
-1,002,591
-1,002,961
-1,003,331
-1,003,701
-1,004,071
Mes 8
219,981
116,756
103,225
1,000,000
500,000
1,500,000
43,996
21,998
65,994
1,565,994
Mes 9
238,313
126,485
111,828
1,000,000
500,000
1,500,000
47,663
23,831
71,494
1,571,494
Mes 10
256,645
136,215
120,430
1,000,000
500,000
1,500,000
51,329
25,664
76,993
1,576,993
Mes 11
274,977
145,945
129,032
1,000,000
500,000
1,500,000
54,995
27,498
82,493
1,582,493
Mes 12
293,308
155,674
137,634
1,000,000
500,000
1,500,000
58,662
29,331
87,992
1,587,992
-1,462,769
-1,459,666
-1,456,564
-1,453,461
-1,450,358
1,300,000
-1,462,769
-1,459,666
-1,456,564
-1,453,461
-2,750,358
-1,462,769
-1,459,666
-1,456,564
-1,453,461
-2,750,358
Mes 8
109,991
58,378
51,613
1,000,000
500,000
1,500,000
21,998
10,999
32,997
1,532,997
Mes 9
119,156
63,243
55,914
1,000,000
500,000
1,500,000
23,831
11,916
35,747
1,535,747
Mes 10
128,322
68,108
60,215
1,000,000
500,000
1,500,000
25,664
12,832
38,497
1,538,497
Mes 11
137,488
72,972
64,516
1,000,000
500,000
1,500,000
27,498
13,749
41,246
1,541,246
Mes 12
146,654
77,837
68,817
1,000,000
500,000
1,500,000
29,331
14,665
43,996
1,543,996
-1,481,384
-1,479,833
-1,478,282
-1,476,731
-1,475,179
-1,481,384
-1,479,833
-1,478,282
-1,476,731
1,300,000
-2,775,179
-1,481,384
-1,479,833
-1,478,282
-1,476,731
-2,775,179
Mes 8
54,995
29,189
25,806
1,000,000
Mes 9
59,578
31,621
27,957
1,000,000
Mes 10
64,161
34,054
30,107
1,000,000
Mes 11
68,744
36,486
32,258
1,000,000
Mes 12
73,327
38,919
34,408
1,000,000
1,000,000
24,748
5,041
29,789
1,029,789
1,000,000
26,810
5,041
31,851
1,031,851
1,000,000
28,873
5,041
33,914
1,033,914
1,000,000
30,935
5,041
35,976
1,035,976
1,000,000
32,997
5,041
38,038
1,038,038
-1,003,983
-1,003,895
-1,003,806
-1,003,718
-1,003,630
15,000,000
-1,003,983
-1,003,895
-1,003,806
-1,003,718
-16,003,630
-1,003,983
-1,003,895
-1,003,806
-1,003,718
-16,003,630
Mes 13
1,097,156
579,595
517,561
1,050,000
525,000
1,575,000
219,431
109,716
329,147
1,904,147
Mes 14
1,886,339
1,001,180
885,159
1,050,000
525,000
1,575,000
377,268
188,634
565,902
2,140,902
Mes 15
2,675,521
1,420,041
1,255,480
1,050,000
525,000
1,575,000
535,104
267,552
802,656
2,377,656
Mes 16
3,464,704
1,838,903
1,625,801
1,050,000
525,000
1,575,000
692,941
346,470
1,039,411
2,614,411
Mes 17
4,253,887
2,257,764
1,996,123
1,050,000
525,000
1,575,000
850,777
425,389
1,276,166
2,851,166
-1,386,585
-1,255,743
-1,122,176
-988,610
-855,043
-1,386,585
-1,255,743
-1,122,176
-988,610
-855,043
-1,386,585
-1,255,743
-1,122,176
-988,610
-855,043
Mes 13
548,578
289,797
258,781
1,050,000
525,000
1,575,000
109,716
54,858
164,573
1,739,573
Mes 14
943,169
500,590
442,579
1,050,000
525,000
1,575,000
188,634
94,317
282,951
1,857,951
Mes 15
1,337,761
710,021
627,740
1,050,000
525,000
1,575,000
267,552
133,776
401,328
1,976,328
Mes 16
1,732,352
919,451
812,901
1,050,000
525,000
1,575,000
346,470
173,235
519,706
2,094,706
Mes 17
2,126,943
1,128,882
998,061
1,050,000
525,000
1,575,000
425,389
212,694
638,083
2,213,083
-1,480,793
-1,415,372
-1,348,588
-1,281,805
-1,215,022
-1,480,793
-1,415,372
-1,348,588
-1,281,805
-1,215,022
-1,480,793
-1,415,372
-1,348,588
-1,281,805
-1,215,022
Mes 13
274,289
144,899
129,390
1,050,000
Mes 14
471,585
250,295
221,290
1,050,000
Mes 15
668,880
355,010
313,870
1,050,000
Mes 16
866,176
459,726
406,450
1,050,000
Mes 17
1,063,472
564,441
499,031
1,050,000
1,050,000
123,430
5,293
128,723
1,178,723
1,050,000
212,213
5,558
217,771
1,267,771
1,050,000
300,996
5,558
306,554
1,356,554
1,050,000
389,779
5,558
395,337
1,445,337
1,050,000
478,562
5,558
484,120
1,534,120
-1,049,333
-1,046,481
-1,042,684
-1,038,887
-1,035,089
-1,049,333
-1,046,481
-1,042,684
-1,038,887
-1,035,089
-1,049,333
-1,046,481
-1,042,684
-1,038,887
-1,035,089
Mes 18
5,043,069
2,676,625
2,366,444
1,050,000
525,000
1,575,000
1,008,614
504,307
1,512,921
3,087,921
Mes 19
5,832,252
3,095,486
2,736,766
1,050,000
525,000
1,575,000
1,166,450
583,225
1,749,676
3,324,676
Mes 20
6,621,434
3,514,347
3,107,087
1,050,000
525,000
1,575,000
1,324,287
662,143
1,986,430
3,561,430
Mes 21
7,410,617
3,933,208
3,477,409
1,050,000
525,000
1,575,000
1,482,123
741,062
2,223,185
3,798,185
Mes 22
8,199,800
4,352,069
3,847,730
1,050,000
525,000
1,575,000
1,639,960
819,980
2,459,940
4,034,940
-721,476
-587,910
-454,343
-320,776
-187,210
-721,476
-587,910
-454,343
-320,776
-187,210
-721,476
-587,910
-454,343
-320,776
-187,210
Mes 18
2,521,535
1,338,312
1,183,222
1,050,000
525,000
1,575,000
504,307
252,153
756,460
2,331,460
Mes 19
2,916,126
1,547,743
1,368,383
1,050,000
525,000
1,575,000
583,225
291,613
874,838
2,449,838
Mes 20
3,310,717
1,757,174
1,553,544
1,050,000
525,000
1,575,000
662,143
331,072
993,215
2,568,215
Mes 21
3,705,308
1,966,604
1,738,704
1,050,000
525,000
1,575,000
741,062
370,531
1,111,593
2,686,593
Mes 22
4,099,900
2,176,035
1,923,865
1,050,000
525,000
1,575,000
819,980
409,990
1,229,970
2,804,970
-1,148,238
-1,081,455
-1,014,672
-947,888
-881,105
-1,148,238
-1,081,455
-1,014,672
-947,888
-881,105
-1,148,238
-1,081,455
-1,014,672
-947,888
-881,105
Mes 18
1,260,767
669,156
591,611
1,050,000
Mes 19
1,458,063
773,871
684,191
1,050,000
Mes 20
1,655,359
878,587
776,772
1,050,000
Mes 21
1,852,654
983,302
869,352
1,050,000
Mes 22
2,049,950
1,088,017
961,933
1,050,000
1,050,000
567,345
5,558
572,903
1,622,903
1,050,000
656,128
5,558
661,686
1,711,686
1,050,000
744,911
5,558
750,469
1,800,469
1,050,000
833,694
5,558
839,252
1,889,252
1,050,000
922,477
5,558
928,035
1,978,035
-1,031,292
-1,027,495
-1,023,698
-1,019,900
-1,016,103
-1,031,292
-1,027,495
-1,023,698
-1,019,900
-1,016,103
-1,031,292
-1,027,495
-1,023,698
-1,019,900
-1,016,103
Mes 23
8,988,982
4,770,931
4,218,052
1,050,000
525,000
1,575,000
1,797,796
898,898
2,696,695
4,271,695
Mes 24
9,431,694
5,005,901
4,425,793
1,050,000
525,000
1,575,000
1,886,339
943,169
2,829,508
4,404,508
Mes 25
10,368,127
5,500,055
4,868,071
1,102,500
551,250
1,653,750
2,073,625
1,036,813
3,110,438
4,764,188
Mes 26
10,832,975
5,749,635
5,083,339
1,102,500
551,250
1,653,750
2,166,595
1,083,297
3,249,892
4,903,642
Mes 27
11,297,822
5,996,355
5,301,468
1,102,500
551,250
1,653,750
2,259,564
1,129,782
3,389,347
5,043,097
-53,643
21,285
103,883
179,697
258,371
1,500,000
-53,643
-1,478,715
103,883
179,697
258,371
35,320
61,097
87,846
-53,643
-1,478,715
68,563
118,600
170,525
Mes 23
4,494,491
2,385,465
2,109,026
1,050,000
525,000
1,575,000
898,898
449,449
1,348,347
2,923,347
Mes 24
4,715,847
2,502,951
2,212,896
1,050,000
525,000
1,575,000
943,169
471,585
1,414,754
2,989,754
Mes 25
5,184,063
2,750,028
2,434,036
1,102,500
551,250
1,653,750
1,036,813
518,406
1,555,219
3,208,969
Mes 26
5,416,487
2,874,818
2,541,670
1,102,500
551,250
1,653,750
1,083,297
541,649
1,624,946
3,278,696
Mes 27
5,648,911
2,998,177
2,650,734
1,102,500
551,250
1,653,750
1,129,782
564,891
1,694,673
3,348,423
-814,322
-776,858
-774,933
-737,027
-697,690
-814,322
1,500,000
-2,276,858
-774,933
-737,027
-697,690
-814,322
-2,276,858
-774,933
-737,027
-697,690
Mes 23
2,247,246
1,192,733
1,054,513
1,050,000
Mes 24
2,357,924
1,251,475
1,106,448
1,050,000
Mes 25
2,592,032
1,375,014
1,217,018
1,102,500
Mes 26
2,708,244
1,437,409
1,270,835
1,102,500
Mes 27
2,824,456
1,499,089
1,325,367
1,102,500
1,050,000
1,011,260
5,558
1,016,818
2,066,818
1,050,000
1,061,066
5,558
1,066,624
2,116,624
1,102,500
1,166,414
5,836
1,172,250
2,274,750
1,102,500
1,218,710
6,128
1,224,837
2,327,337
1,102,500
1,271,005
6,128
1,277,133
2,379,633
-1,012,306
-1,010,175
-1,057,732
-1,056,502
-1,054,266
-1,057,732
-1,056,502
-1,054,266
15,000,000
-1,012,306
-16,010,175
-1,012,306
-16,010,175
-1,057,732
-1,056,502
-1,054,266
Mes 28
11,762,670
6,243,074
5,519,596
1,102,500
551,250
1,653,750
2,352,534
1,176,267
3,528,801
5,182,551
Mes 29
12,227,518
6,489,794
5,737,724
1,102,500
551,250
1,653,750
2,445,504
1,222,752
3,668,255
5,322,005
Mes 30
12,692,366
6,736,513
5,955,853
1,102,500
551,250
1,653,750
2,538,473
1,269,237
3,807,710
5,461,460
Mes 31
13,157,214
6,983,233
6,173,981
1,102,500
551,250
1,653,750
2,631,443
1,315,721
3,947,164
5,600,914
Mes 32
13,622,061
7,229,952
6,392,109
1,102,500
551,250
1,653,750
2,724,412
1,362,206
4,086,618
5,740,368
337,045
415,719
494,393
573,067
651,741
337,045
415,719
494,393
573,067
651,741
114,595
141,344
168,094
194,843
221,592
222,450
274,375
326,299
378,224
430,149
Mes 28
5,881,335
3,121,537
2,759,798
1,102,500
551,250
1,653,750
1,176,267
588,134
1,764,401
3,418,151
Mes 29
6,113,759
3,244,897
2,868,862
1,102,500
551,250
1,653,750
1,222,752
611,376
1,834,128
3,487,878
Mes 30
6,346,183
3,368,257
2,977,926
1,102,500
551,250
1,653,750
1,269,237
634,618
1,903,855
3,557,605
Mes 31
6,578,607
3,491,616
3,086,991
1,102,500
551,250
1,653,750
1,315,721
657,861
1,973,582
3,627,332
Mes 32
6,811,031
3,614,976
3,196,055
1,102,500
551,250
1,653,750
1,362,206
681,103
2,043,309
3,697,059
-658,353
-619,016
-579,679
-540,342
-501,004
-658,353
-619,016
-579,679
-540,342
-501,004
-658,353
-619,016
-579,679
-540,342
-501,004
Mes 28
2,940,668
1,560,769
1,379,899
1,102,500
Mes 29
3,056,880
1,622,448
1,434,431
1,102,500
Mes 30
3,173,091
1,684,128
1,488,963
1,102,500
Mes 31
3,289,303
1,745,808
1,543,495
1,102,500
Mes 32
3,405,515
1,807,488
1,598,027
1,102,500
1,102,500
1,323,300
6,128
1,329,428
2,431,928
1,102,500
1,375,596
6,128
1,381,723
2,484,223
1,102,500
1,427,891
6,128
1,434,019
2,536,519
1,102,500
1,480,187
6,128
1,486,314
2,588,814
1,102,500
1,532,482
6,128
1,538,610
2,641,110
-1,052,029
-1,049,792
-1,047,556
-1,045,319
-1,043,082
-1,052,029
-1,049,792
-1,047,556
-1,045,319
-1,043,082
-1,052,029
-1,049,792
-1,047,556
-1,045,319
-1,043,082
Mes 33
14,086,909
7,476,671
6,610,238
1,102,500
551,250
1,653,750
2,817,382
1,408,691
4,226,073
5,879,823
Mes 34
14,551,757
7,723,391
6,828,366
1,102,500
551,250
1,653,750
2,910,351
1,455,176
4,365,527
6,019,277
Mes 35
15,016,605
7,970,110
7,046,495
1,102,500
551,250
1,653,750
3,003,321
1,501,660
4,504,981
6,158,731
Mes 36
16,255,525
8,216,830
8,038,696
1,102,500
551,250
1,653,750
3,251,105
1,625,553
4,876,658
6,530,408
Mes 37
16,743,615
8,883,723
7,859,892
1,157,625
578,813
1,736,438
3,348,723
1,674,362
5,023,085
6,759,522
730,415
809,089
887,763
1,508,288
1,100,370
1,500,000
730,415
809,089
887,763
8,288
1,100,370
248,341
275,090
301,839
2,818
374,126
482,074
533,999
585,924
5,470
726,244
Mes 33
7,043,455
3,738,336
3,305,119
1,102,500
551,250
1,653,750
1,408,691
704,345
2,113,036
3,766,786
Mes 34
7,275,878
3,861,695
3,414,183
1,102,500
551,250
1,653,750
1,455,176
727,588
2,182,764
3,836,514
Mes 35
7,508,302
3,985,055
3,523,247
1,102,500
551,250
1,653,750
1,501,660
750,830
2,252,491
3,906,241
Mes 36
8,127,763
4,108,415
4,019,348
1,102,500
551,250
1,653,750
1,625,553
812,776
2,438,329
4,092,079
Mes 37
8,371,808
4,441,862
3,929,946
1,157,625
578,813
1,736,438
1,674,362
837,181
2,511,542
4,247,980
-461,667
-422,330
-382,993
-72,731
-318,034
-461,667
-422,330
-382,993
1,500,000
-1,572,731
-318,034
-461,667
-422,330
-382,993
-1,572,731
-318,034
Mes 33
3,521,727
1,869,168
1,652,559
1,102,500
Mes 34
3,637,939
1,930,848
1,707,092
1,102,500
Mes 35
3,754,151
1,992,528
1,761,624
1,102,500
Mes 36
4,063,881
2,054,207
2,009,674
1,102,500
Mes 37
4,185,904
2,220,931
1,964,973
1,157,625
1,102,500
1,584,777
6,128
1,590,905
2,693,405
1,102,500
1,637,073
6,128
1,643,200
2,745,700
1,102,500
1,689,368
6,128
1,695,496
2,797,996
1,102,500
1,828,747
6,128
1,834,874
2,937,374
1,157,625
1,883,657
6,434
1,890,091
3,047,716
-1,040,845
-1,038,609
-1,036,372
-927,700
-1,082,743
20,000,000
-1,040,845
-1,038,609
-1,036,372
-20,927,700
-1,082,743
-1,040,845
-1,038,609
-1,036,372
-20,927,700
-1,082,743
Mes 38
17,231,706
9,145,782
8,085,924
1,157,625
578,813
1,736,438
3,446,341
1,723,171
5,169,512
6,905,949
Mes 39
17,719,796
9,404,837
8,314,958
1,157,625
578,813
1,736,438
3,543,959
1,771,980
5,315,939
7,052,376
Mes 40
18,207,886
9,663,893
8,543,993
1,157,625
578,813
1,736,438
3,641,577
1,820,789
5,462,366
7,198,803
Mes 41
18,695,976
9,922,948
8,773,028
1,157,625
578,813
1,736,438
3,739,195
1,869,598
5,608,793
7,345,230
Mes 42
19,184,066
10,182,004
9,002,063
1,157,625
578,813
1,736,438
3,836,813
1,918,407
5,755,220
7,491,657
1,179,974
1,262,582
1,345,190
1,427,798
1,510,405
1,179,974
1,262,582
1,345,190
1,427,798
1,510,405
401,191
429,278
457,365
485,451
513,538
778,783
833,304
887,825
942,346
996,868
Mes 38
8,615,853
4,572,891
4,042,962
1,157,625
578,813
1,736,438
1,723,171
861,585
2,584,756
4,321,193
Mes 39
8,859,898
4,702,419
4,157,479
1,157,625
578,813
1,736,438
1,771,980
885,990
2,657,969
4,394,407
Mes 40
9,103,943
4,831,946
4,271,997
1,157,625
578,813
1,736,438
1,820,789
910,394
2,731,183
4,467,620
Mes 41
9,347,988
4,961,474
4,386,514
1,157,625
578,813
1,736,438
1,869,598
934,799
2,804,396
4,540,834
Mes 42
9,592,033
5,091,002
4,501,031
1,157,625
578,813
1,736,438
1,918,407
959,203
2,877,610
4,614,047
-278,232
-236,928
-195,624
-154,320
-113,016
-278,232
-236,928
-195,624
-154,320
-113,016
-278,232
-236,928
-195,624
-154,320
-113,016
Mes 38
4,307,926
2,286,445
2,021,481
1,157,625
Mes 39
4,429,949
2,351,209
2,078,740
1,157,625
Mes 40
4,551,971
2,415,973
2,135,998
1,157,625
Mes 41
4,673,994
2,480,737
2,193,257
1,157,625
Mes 42
4,796,017
2,545,501
2,250,516
1,157,625
1,157,625
1,938,567
6,434
1,945,001
3,102,626
1,157,625
1,993,477
6,434
1,999,911
3,157,536
1,157,625
2,048,387
6,434
2,054,821
3,212,446
1,157,625
2,103,297
6,434
2,109,731
3,267,356
1,157,625
2,158,207
6,434
2,164,641
3,322,266
-1,081,145
-1,078,796
-1,076,448
-1,074,099
-1,071,751
-1,081,145
-1,078,796
-1,076,448
-1,074,099
-1,071,751
-1,081,145
-1,078,796
-1,076,448
-1,074,099
-1,071,751
Mes 43
19,672,156
10,441,059
9,231,098
1,157,625
578,813
1,736,438
3,934,431
1,967,216
5,901,647
7,638,084
Mes 44
20,160,247
10,700,114
9,460,132
1,157,625
578,813
1,736,438
4,032,049
2,016,025
6,048,074
7,784,511
Mes 45
20,648,337
10,959,170
9,689,167
1,157,625
578,813
1,736,438
4,129,667
2,064,834
6,194,501
7,930,939
Mes 46
21,136,427
11,218,225
9,918,202
1,157,625
578,813
1,736,438
4,227,285
2,113,643
6,340,928
8,077,366
Mes 47
21,624,517
11,477,281
10,147,237
1,157,625
578,813
1,736,438
4,324,903
2,162,452
6,487,355
8,223,793
1,593,013
1,675,621
1,758,229
1,840,836
1,923,444
1,593,013
1,675,621
1,758,229
1,840,836
1,923,444
541,624
569,711
597,798
625,884
653,971
1,051,389
1,105,910
1,160,431
1,214,952
1,269,473
Mes 43
9,836,078
5,220,529
4,615,549
1,157,625
578,813
1,736,438
1,967,216
983,608
2,950,823
4,687,261
Mes 44
10,080,123
5,350,057
4,730,066
1,157,625
578,813
1,736,438
2,016,025
1,008,012
3,024,037
4,760,474
Mes 45
10,324,168
5,479,585
4,844,584
1,157,625
578,813
1,736,438
2,064,834
1,032,417
3,097,251
4,833,688
Mes 46
10,568,214
5,609,113
4,959,101
1,157,625
578,813
1,736,438
2,113,643
1,056,821
3,170,464
4,906,902
Mes 47
10,812,259
5,738,640
5,073,618
1,157,625
578,813
1,736,438
2,162,452
1,081,226
3,243,678
4,980,115
-71,712
-30,408
10,896
52,199
93,503
-71,712
-30,408
10,896
52,199
93,503
3,704
17,748
31,791
-71,712
-30,408
7,191
34,452
61,712
Mes 43
4,918,039
2,610,265
2,307,774
1,157,625
1,157,625
2,213,118
6,434
2,219,552
3,377,177
Mes 44
5,040,062
2,675,029
2,365,033
1,157,625
578,813
1,736,438
2,268,028
6,434
2,274,462
4,010,899
Mes 45
5,162,084
2,739,792
2,422,292
1,157,625
578,813
1,736,438
2,322,938
6,434
2,329,372
4,065,809
Mes 46
5,284,107
2,804,556
2,479,550
1,157,625
578,813
1,736,438
2,377,848
6,434
2,384,282
4,120,720
Mes 47
5,406,129
2,869,320
2,536,809
1,157,625
578,813
1,736,438
2,432,758
6,434
2,439,192
4,175,630
-1,069,402
-1,645,866
-1,643,518
-1,641,169
-1,638,821
-1,069,402
-1,645,866
-1,643,518
-1,641,169
-1,638,821
-1,069,402
-1,645,866
-1,643,518
-1,641,169
-1,638,821
Mes 48
23,218,238
11,736,336
11,481,902
1,157,625
578,813
1,736,438
4,643,648
2,321,824
6,965,471
8,701,909
Mes 49
23,730,732
12,592,007
11,138,725
1,215,506
607,753
1,823,259
4,746,146
2,373,073
7,119,220
8,942,479
Mes 50
24,243,227
12,867,169
11,376,058
1,215,506
607,753
1,823,259
4,848,645
2,424,323
7,272,968
9,096,228
Mes 51
24,755,722
13,139,177
11,616,545
1,215,506
607,753
1,823,259
4,951,144
2,475,572
7,426,717
9,249,976
Mes 52
25,268,217
13,411,185
11,857,031
1,215,506
607,753
1,823,259
5,053,643
2,526,822
7,580,465
9,403,724
2,779,993
2,196,246
2,279,831
2,366,569
2,453,307
1,500,000
1,279,993
2,196,246
2,279,831
2,366,569
2,453,307
435,198
746,724
775,142
804,633
834,124
844,795
1,449,522
1,504,688
1,561,935
1,619,182
Mes 48
11,609,119
5,868,168
5,740,951
1,157,625
578,813
1,736,438
2,321,824
1,160,912
3,482,736
5,219,173
Mes 49
11,865,366
6,296,004
5,569,363
1,215,506
607,753
1,823,259
2,373,073
1,186,537
3,559,610
5,382,869
Mes 50
12,121,614
6,433,585
5,688,029
1,215,506
607,753
1,823,259
2,424,323
1,212,161
3,636,484
5,459,743
Mes 51
12,377,861
6,569,589
5,808,272
1,215,506
607,753
1,823,259
2,475,572
1,237,786
3,713,358
5,536,618
Mes 52
12,634,108
6,705,593
5,928,516
1,215,506
607,753
1,823,259
2,526,822
1,263,411
3,790,232
5,613,492
521,778
186,493
228,286
271,655
315,024
1,500,000
-978,222
186,493
228,286
271,655
315,024
-332,596
63,408
77,617
92,363
107,108
-645,627
123,086
150,668
179,292
207,916
Mes 48
5,804,559
2,934,084
2,870,475
1,157,625
578,813
1,736,438
2,612,052
6,434
2,618,486
4,354,923
Mes 49
5,932,683
3,148,002
2,784,681
1,215,506
607,753
1,823,259
2,669,707
6,756
2,676,463
4,499,723
Mes 50
6,060,807
3,216,792
2,844,015
1,215,506
607,753
1,823,259
2,727,363
6,756
2,734,119
4,557,378
Mes 51
6,188,930
3,284,794
2,904,136
1,215,506
607,753
1,823,259
2,785,019
6,756
2,791,774
4,615,034
Mes 52
6,317,054
3,352,796
2,964,258
1,215,506
607,753
1,823,259
2,842,674
6,756
2,849,430
4,672,689
-1,484,448
-1,715,041
-1,713,364
-1,710,898
-1,708,432
-1,715,041
-1,713,364
-1,710,898
-1,708,432
25,000,000
-26,484,448
-26,484,448
-1,715,041
-1,713,364
-1,710,898
-1,708,432
Mes 53
25,780,711
13,683,194
12,097,518
1,215,506
607,753
1,823,259
5,156,142
2,578,071
7,734,213
9,557,473
Mes 54
26,293,206
13,955,202
12,338,004
1,215,506
607,753
1,823,259
5,258,641
2,629,321
7,887,962
9,711,221
Mes 55
26,805,701
14,227,210
12,578,491
1,215,506
607,753
1,823,259
5,361,140
2,680,570
8,041,710
9,864,970
Mes 56
27,318,195
14,499,218
12,818,977
1,215,506
607,753
1,823,259
5,463,639
2,731,820
8,195,459
10,018,718
Mes 57
27,830,690
14,771,226
13,059,464
1,215,506
607,753
1,823,259
5,566,138
2,783,069
8,349,207
10,172,466
2,540,045
2,626,783
2,713,521
2,800,259
2,886,997
2,540,045
2,626,783
2,713,521
2,800,259
2,886,997
863,615
893,106
922,597
952,088
981,579
1,676,430
1,733,677
1,790,924
1,848,171
1,905,418
Mes 53
12,890,356
6,841,597
6,048,759
1,215,506
607,753
1,823,259
2,578,071
1,289,036
3,867,107
5,690,366
Mes 54
13,146,603
6,977,601
6,169,002
1,215,506
607,753
1,823,259
2,629,321
1,314,660
3,943,981
5,767,240
Mes 55
13,402,850
7,113,605
6,289,245
1,215,506
607,753
1,823,259
2,680,570
1,340,285
4,020,855
5,844,114
Mes 56
13,659,098
7,249,609
6,409,489
1,215,506
607,753
1,823,259
2,731,820
1,365,910
4,097,729
5,920,989
Mes 57
13,915,345
7,385,613
6,529,732
1,215,506
607,753
1,823,259
2,783,069
1,391,534
4,174,603
5,997,863
358,393
401,762
445,131
488,500
531,869
358,393
401,762
445,131
488,500
531,869
121,854
136,599
151,344
166,090
180,835
236,539
265,163
293,786
322,410
351,034
Mes 53
6,445,178
3,420,798
3,024,379
1,215,506
607,753
1,823,259
2,900,330
6,756
2,907,086
4,730,345
Mes 54
6,573,301
3,488,800
3,084,501
1,215,506
607,753
1,823,259
2,957,986
6,756
2,964,741
4,788,001
Mes 55
6,701,425
3,556,802
3,144,623
1,215,506
607,753
1,823,259
3,015,641
6,756
3,022,397
4,845,656
Mes 56
6,829,549
3,624,805
3,204,744
1,215,506
607,753
1,823,259
3,073,297
6,756
3,080,053
4,903,312
Mes 57
6,957,672
3,692,807
3,264,866
1,215,506
607,753
1,823,259
3,130,953
6,756
3,137,708
4,960,968
-1,705,966
-1,703,500
-1,701,034
-1,698,568
-1,696,102
-1,705,966
-1,703,500
-1,701,034
-1,698,568
-1,696,102
-1,705,966
-1,703,500
-1,701,034
-1,698,568
-1,696,102
Mes 58
28,343,185
15,043,234
13,299,950
1,215,506
607,753
1,823,259
5,668,637
2,834,318
8,502,955
10,326,215
Mes 59
28,855,679
15,315,243
13,540,437
1,215,506
607,753
1,823,259
5,771,136
2,885,568
8,656,704
10,479,963
Mes 60
29,368,174
15,587,251
13,780,923
1,215,506
607,753
1,823,259
5,873,635
2,936,817
8,810,452
10,633,712
2,973,735
3,060,474
3,147,212
2,973,735
3,060,474
3,147,212
1,011,070
1,040,561
1,070,052
1,962,665
2,019,913
2,077,160
Mes 58
14,171,592
7,521,617
6,649,975
1,215,506
607,753
1,823,259
2,834,318
1,417,159
4,251,478
6,074,737
Mes 59
14,427,840
7,657,621
6,770,218
1,215,506
607,753
1,823,259
2,885,568
1,442,784
4,328,352
6,151,611
Mes 60
14,684,087
7,793,625
6,890,462
1,215,506
607,753
1,823,259
2,936,817
1,468,409
4,405,226
6,228,485
575,238
618,607
661,976
575,238
618,607
661,976
195,581
210,326
225,072
379,657
408,281
436,904
Mes 58
7,085,796
3,760,809
3,324,988
1,215,506
607,753
1,823,259
3,188,608
6,756
3,195,364
5,018,623
Mes 59
7,213,920
3,828,811
3,385,109
1,215,506
607,753
1,823,259
3,246,264
6,756
3,253,020
5,076,279
Mes 60
7,342,044
3,896,813
3,445,231
1,215,506
607,753
1,823,259
3,303,920
6,756
3,310,675
5,133,935
-1,693,636
-1,691,170
-1,688,704
-1,693,636
-1,691,170
-1,688,704
-1,693,636
-1,691,170
-1,688,704
En esta seccin se explican los principales elementos del flujo de caja o flujo de efectivo que determinan los ca
balances de efectivo proyectado para cada escenario. Normalmente dichos balances sern negativos en las e
negocio. La idea con estas proyecciones es mostrar en detalle los flujos de entrada y salida de efectivo, con el
las necesidades de financiamiento y los requerimientos de capital de trabajo operativo. Construya las proyecci
escenario llenando la informacin necesaria nicamente en las casillas. Realice a continuacin un resumen ex
proyecciones para cada escenario, explicando los determinantes ms importantes de los balances de efectivo
resultados encontrados en cada uno de ellos analizando as la sensibilidad del flujo de caja ante cambios en lo
(Escriba aqu)
UTILIDAD NETA
Gastos que no implicaron desembolso de dinero
FLUJO DE CAJA BRUTO
Aumento (disminucin) cuentas por cobrar
Aumento (disminucin) de inventarios
Aumento (disminucin) cuentas por pagar proveedores
Aumento (disminucin) del KTNO
14,000,000
Mes
Inversin
inicial
14,000,000
14,000,000
-
Mes 1
-1,484,487
-1,484,487
45,829
4,865
15,004
35,690
14,000,000
-1,520,177
14,000,000
-1,520,177
14,000,000
14,000,000
12,479,823
Efectivo inicial
Efectivo mnimo
EFECTIVO DISPONIBLE
PRESUPUESTO DE EFECTIVO - ESCENARIO ESPERADO
Capital a financiar $
14,000,000
Mes
Inversin
inicial
UTILIDAD NETA
Gastos que no implicaron desembolso de dinero
FLUJO DE CAJA BRUTO
Aumento (disminucin) cuentas por cobrar
Aumento (disminucin) de inventarios
Aumento (disminucin) cuentas por pagar proveedores
Aumento (disminucin) del KTNO
Mes 1
14,000,000
-
-1,492,244
14,000,000
-1,492,244
22,915
2,432
7,502
17,845
14,000,000
-1,510,089
-
14,000,000
-1,510,089
14,000,000
14,000,000
12,489,911
Efectivo inicial
Efectivo mnimo
EFECTIVO DISPONIBLE
PRESUPUESTO DE EFECTIVO - ESCENARIO PESIMISTA
Capital a financiar
14,000,000
Mes
Inversin
inicial
UTILIDAD NETA
Gastos que no implicaron desembolso de dinero
FLUJO DE CAJA BRUTO
Aumento (disminucin) cuentas por cobrar
Aumento (disminucin) de inventarios
Aumento (disminucin) cuentas por pagar proveedores
Aumento (disminucin) del KTNO
14,000,000
14,000,000
-
Mes 1
-1,001,850
-1,001,850
11,457
1,216
3,751
16,425
14,000,000
-
-1,018,275
-
14,000,000
-1,018,275
14,000,000
14,000,000
12,981,725
Efectivo inicial
Efectivo mnimo
EFECTIVO DISPONIBLE
Mes 2
-4,981,384
Mes 3
-1,478,282
Mes 4
-1,475,179
Mes 5
-1,472,077
Mes 6
-1,468,974
-1,481,384
-1,478,282
-1,475,179
-1,472,077
-1,468,974
32,081
5,838
10,503
27,416
2,291
6,811
750
8,352
-5,729
7,784
-1,876
3,931
5,156
8,757
1,688
12,225
14,608
9,730
4,783
19,555
-1,508,800
3,500,000
-
-1,486,634
-
-1,479,110
-
-1,484,301
-
-1,488,529
-
-5,008,800
12,479,823
-1,486,634
7,471,023
-1,479,110
5,984,389
-1,484,301
4,505,279
-1,488,529
3,020,978
7,471,023
5,984,389
4,505,279
3,020,978
1,532,449
Mes 2
Mes 3
Mes 4
Mes 5
-4,990,692
-1,489,141
-1,487,590
-1,486,038
-
-1,484,487
-
-1,490,692
-1,489,141
-1,487,590
-1,486,038
-1,484,487
16,040
2,919
5,251
13,708
1,146
3,405
375
4,176
-2,864
3,892
-938
1,965
2,578
4,378
844
6,112
7,304
4,865
2,391
9,778
-1,504,400
3,500,000
-
-1,493,317
-
-1,489,555
-
-1,492,151
-
-1,494,265
-
-5,004,400
12,489,911
-1,493,317
7,485,511
-1,489,555
5,992,194
-1,492,151
4,502,640
-1,494,265
3,010,489
7,485,511
5,992,194
4,502,640
3,010,489
1,516,224
Mes 6
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
-1,302,221
-1,002,591
-1,002,961
-1,003,331
-1,003,701
2,197,779
-1,002,591
-1,002,961
-1,003,331
-1,003,701
8,020
1,459
2,626
12,105
573
1,703
188
2,463
-1,432
1,946
-469
45
1,289
2,189
422
3,900
3,652
2,432
1,196
7,280
2,185,674
3,500,000
-
-1,005,054
-
-1,003,006
-
-1,007,231
-
-1,010,981
-
-1,314,326
12,981,725
-1,005,054
11,667,399
-1,003,006
10,662,345
-1,007,231
9,659,340
-1,010,981
8,652,109
11,667,399
10,662,345
9,659,340
8,652,109
7,641,128
Mes 7
-1,465,871
Mes 8
-1,462,769
Mes 9
-1,459,666
Mes 10
-1,456,564
Mes 11
-1,453,461
-1,465,871
-1,462,769
-1,459,666
-1,456,564
-1,453,461
13,892
10,703
-1,181
25,775
8,808
-502
9,309
6,624
2,820
3,804
8,074
4,141
3,933
9,891
3,141
6,750
-1,491,647
-
-1,472,078
-
-1,463,471
-
-1,460,497
-
-1,460,211
-
-1,491,647
1,532,449
-1,472,078
40,802
-1,463,471
-1,431,277
-1,460,497
-2,894,747
-1,460,211
-4,355,244
40,802
-1,431,277
-2,894,747
-4,355,244
-5,815,456
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
-1,482,936
-
-1,481,384
-
-1,479,833
-
-1,478,282
-
-1,476,731
-
-1,482,936
-1,481,384
-1,479,833
-1,478,282
-1,476,731
6,946
5,351
-590
12,888
4,404
-251
4,655
3,312
1,410
1,902
4,037
2,070
1,967
4,945
1,570
3,375
-1,495,823
-
-1,486,039
-
-1,481,735
-
-1,480,248
-
-1,480,106
-
-1,495,823
1,516,224
-1,486,039
20,401
-1,481,735
-1,465,638
-1,480,248
-2,947,374
-1,480,106
-4,427,622
20,401
-1,465,638
-2,947,374
-4,427,622
-5,907,728
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
-1,004,071
-1,003,983
-1,003,895
-1,003,806
-1,003,718
-1,004,071
-1,003,983
-1,003,895
-1,003,806
-1,003,718
3,473
2,676
-295
5,853
2,202
-125
2,077
1,656
705
2,361
2,018
1,035
3,054
2,473
785
3,258
-1,009,924
-
-1,006,059
-
-1,006,255
-
-1,006,860
-
-1,006,976
-
-1,009,924
7,641,128
-1,006,059
6,631,204
-1,006,255
5,625,144
-1,006,860
4,618,889
-1,006,976
3,612,029
6,631,204
5,625,144
4,618,889
3,612,029
2,605,053
Mes 12
-2,750,358
Mes 13
-1,386,585
Mes 14
-1,255,743
Mes 15
-1,122,176
Mes 16
-988,610
-2,750,358
-1,386,585
-1,255,743
-1,122,176
-988,610
10,074
1,980
8,094
402,016
2,724
108,168
296,572
590,562
-0
159,858
430,704
488,864
132,609
356,255
343,743
93,140
250,603
-2,758,453
-
-1,683,158
-
-1,686,447
-
-1,478,432
-
-1,239,213
-
-2,758,453
-5,815,456
-1,683,158
-8,573,909
-1,686,447
-10,257,066
-1,478,432
-11,943,513
-1,239,213
-13,421,945
-8,573,909
-10,257,066
-11,943,513
-13,421,945
-14,661,158
Mes 13
Mes 14
Mes 15
Mes 16
Mes 12
-2,775,179
1,300,000
-1,480,793
-
-1,415,372
-
-1,348,588
-
-1,281,805
-
-1,475,179
-1,480,793
-1,415,372
-1,348,588
-1,281,805
5,037
990
4,047
201,008
1,362
54,084
148,286
295,281
-0
79,929
215,352
244,432
66,305
178,128
171,871
46,570
125,301
-1,479,226
-
-1,629,079
-
-1,630,724
-
-1,526,716
-
-1,407,106
-
-1,479,226
-5,907,728
-1,629,079
-7,386,954
-1,630,724
-9,016,033
-1,526,716
-10,646,757
-1,407,106
-12,173,473
-7,386,954
-9,016,033
-10,646,757
-12,173,473
-13,580,579
Mes 12
Mes 13
Mes 14
Mes 15
Mes 16
-16,003,630
-1,049,333
-1,046,481
-1,042,684
-1,038,887
-16,003,630
-1,049,333
-1,046,481
-1,042,684
-1,038,887
2,519
495
3,014
100,504
681
27,042
128,227
147,640
-0
39,964
187,605
122,216
33,152
155,368
85,936
23,285
109,221
-16,006,644
-
-1,177,560
-
-1,234,086
-
-1,198,052
-
-1,148,107
-
-16,006,644
2,605,053
-1,177,560
-13,401,591
-1,234,086
-14,579,150
-1,198,052
-15,813,237
-1,148,107
-17,011,289
-13,401,591
-14,579,150
-15,813,237
-17,011,289
-18,159,397
Mes 17
-855,043
Mes 18
-721,476
Mes 19
-587,910
Mes 20
-454,343
Mes 21
-320,776
-855,043
-721,476
-587,910
-454,343
-320,776
322,030
87,029
235,001
383,735
0
103,709
280,026
425,444
115,104
310,340
415,446
112,461
302,984
389,592
105,443
284,149
-1,090,044
-
-1,001,503
-
-898,250
-
-757,327
-
-604,926
-
-1,090,044
-14,661,158
-1,001,503
-15,751,202
-898,250
-16,752,705
-757,327
-17,650,954
-604,926
-18,408,282
-15,751,202
-16,752,705
-17,650,954
-18,408,282
-19,013,207
Mes 17
Mes 18
Mes 19
Mes 20
Mes 21
-1,215,022
-
-1,148,238
-
-1,081,455
-
-1,014,672
-
-947,888
-
-1,215,022
-1,148,238
-1,081,455
-1,014,672
-947,888
161,015
43,515
117,501
191,868
0
51,854
140,013
212,722
57,552
155,170
207,723
56,231
151,492
194,796
52,721
142,075
-1,332,522
-
-1,288,251
-
-1,236,625
-
-1,166,164
-
-1,089,963
-
-1,332,522
-13,580,579
-1,288,251
-14,913,101
-1,236,625
-16,201,352
-1,166,164
-17,437,977
-1,089,963
-18,604,141
-14,913,101
-16,201,352
-17,437,977
-18,604,141
-19,694,104
Mes 17
Mes 18
Mes 19
Mes 20
Mes 21
-1,035,089
-1,031,292
-1,027,495
-1,023,698
-1,019,900
-1,035,089
-1,031,292
-1,027,495
-1,023,698
-1,019,900
80,508
21,757
102,265
95,934
0
25,927
121,861
106,361
28,776
135,137
103,861
28,115
131,977
97,398
26,361
123,759
-1,137,354
-
-1,153,153
-
-1,162,632
-
-1,155,674
-
-1,143,659
-
-1,137,354
-18,159,397
-1,153,153
-19,296,751
-1,162,632
-20,449,904
-1,155,674
-21,612,536
-1,143,659
-22,768,210
-19,296,751
-20,449,904
-21,612,536
-22,768,210
-23,911,869
Mes 22
-187,210
Mes 23
-53,643
Mes 24
-1,478,715
Mes 25
68,563
Mes 26
118,600
-187,210
-53,643
-1,478,715
68,563
118,600
381,665
103,255
278,410
390,628
105,670
284,958
225,838
61,100
164,738
385,821
2,861
104,399
284,282
312,416
84,537
227,879
-465,620
-
-338,601
-
-1,643,453
-
-215,719
-
-109,279
-
-465,620
-19,013,207
-338,601
-19,478,827
-1,643,453
-19,817,428
-215,719
-21,460,881
-109,279
-21,676,600
-19,478,827
-19,817,428
-21,460,881
-21,676,600
-21,785,880
Mes 22
Mes 23
Mes 24
Mes 25
Mes 26
-881,105
-
-814,322
-
-2,276,858
1,500,000
-774,933
-
-737,027
-
-881,105
-814,322
-776,858
-774,933
-737,027
190,832
51,627
139,205
195,314
52,835
142,479
112,919
30,550
82,369
192,911
1,430
52,200
142,141
156,208
42,268
113,940
-1,020,310
-
-956,800
-
-859,227
-
-917,074
-
-850,966
-
-1,020,310
-19,694,104
-956,800
-20,714,414
-859,227
-21,671,214
-917,074
-22,530,440
-850,966
-23,447,515
-20,714,414
-21,671,214
-22,530,440
-23,447,515
-24,298,481
Mes 22
Mes 23
Mes 24
Mes 25
Mes 26
-1,016,103
-1,012,306
-16,010,175
-1,057,732
-1,056,502
-1,016,103
-1,012,306
-16,010,175
-1,057,732
-1,056,502
95,416
25,814
121,230
97,657
26,417
124,074
56,459
15,275
71,734
96,455
715
26,100
123,270
78,104
21,134
99,238
-1,137,333
-
-1,136,380
-
-16,081,910
-
-1,181,003
-
-1,155,741
-
-1,137,333
-23,911,869
-1,136,380
-25,049,202
-16,081,910
-26,185,582
-1,181,003
-42,267,491
-1,155,741
-43,448,494
-25,049,202
-26,185,582
-42,267,491
-43,448,494
-44,604,235
Mes 27
170,525
Mes 28
222,450
Mes 29
274,375
Mes 30
326,299
Mes 31
378,224
170,525
222,450
274,375
326,299
378,224
195,721
52,955
142,766
174,077
47,096
126,981
221,602
59,957
161,645
256,186
69,317
186,869
249,716
67,567
182,150
27,759
-
95,469
-
112,730
-
139,430
-
196,075
-
27,759
-21,785,880
95,469
-21,758,121
112,730
-21,662,652
139,430
-21,549,922
196,075
-21,410,492
-21,758,121
-21,662,652
-21,549,922
-21,410,492
-21,214,417
Mes 27
Mes 28
Mes 29
Mes 30
Mes 31
-697,690
-
-658,353
-
-619,016
-
-579,679
-
-540,342
-
-697,690
-658,353
-619,016
-579,679
-540,342
97,861
26,478
71,383
87,038
23,548
63,490
110,801
29,978
80,822
128,093
34,659
93,435
124,858
33,783
91,075
-769,073
-
-721,843
-
-699,838
-
-673,113
-
-631,416
-
-769,073
-24,298,481
-721,843
-25,067,554
-699,838
-25,789,397
-673,113
-26,489,234
-631,416
-27,162,348
-25,067,554
-25,789,397
-26,489,234
-27,162,348
-27,793,764
Mes 27
Mes 28
Mes 29
Mes 30
Mes 31
-1,054,266
-1,052,029
-1,049,792
-1,047,556
-1,045,319
-1,054,266
-1,052,029
-1,049,792
-1,047,556
-1,045,319
48,930
13,239
62,169
43,519
11,774
55,293
55,400
14,989
70,390
64,047
17,329
81,376
62,429
16,892
79,321
-1,116,435
-
-1,107,322
-
-1,120,182
-
-1,128,932
-
-1,124,640
-
-1,116,435
-44,604,235
-1,107,322
-45,720,669
-1,120,182
-46,827,992
-1,128,932
-47,948,174
-1,124,640
-49,077,105
-45,720,669
-46,827,992
-47,948,174
-49,077,105
-50,201,745
Mes 32
430,149
Mes 33
482,074
Mes 34
533,999
Mes 35
585,924
Mes 36
5,470
430,149
482,074
533,999
585,924
5,470
229,189
62,011
167,177
222,160
60,109
162,051
228,910
61,935
166,974
235,799
63,800
171,999
622,905
63,819
559,086
262,972
-
320,023
-
367,025
-
413,925
-
-553,616
-
262,972
-21,214,417
320,023
-20,951,446
367,025
-20,631,423
413,925
-20,264,398
-553,616
-19,850,474
-20,951,446
-20,631,423
-20,264,398
-19,850,474
-20,404,089
Mes 32
Mes 33
Mes 34
Mes 35
Mes 36
-501,004
-
-461,667
-
-422,330
-
-382,993
-
-1,572,731
1,500,000
-501,004
-461,667
-422,330
-382,993
-72,731
114,594
31,006
83,589
111,080
30,054
81,026
114,455
30,968
83,487
117,899
31,900
85,999
311,452
31,909
279,543
-584,593
-
-542,693
-
-505,818
-
-468,993
-
-352,274
-
-584,593
-27,793,764
-542,693
-28,378,357
-505,818
-28,921,050
-468,993
-29,426,868
-352,274
-29,895,861
-28,378,357
-28,921,050
-29,426,868
-29,895,861
-30,248,135
Mes 32
Mes 33
Mes 34
Mes 35
Mes 36
-1,043,082
-1,040,845
-1,038,609
-1,036,372
-20,927,700
-1,043,082
-1,040,845
-1,038,609
-1,036,372
-20,927,700
57,297
15,503
72,800
55,540
15,027
70,567
57,227
15,484
72,711
58,950
15,950
74,900
155,726
15,955
171,681
-1,115,882
-
-1,111,413
-
-1,111,320
-
-1,111,272
-
-21,099,381
-
-1,115,882
-50,201,745
-1,111,413
-51,317,627
-1,111,320
-52,429,040
-1,111,272
-53,540,360
-21,099,381
-54,651,631
-51,317,627
-52,429,040
-53,540,360
-54,651,631
-75,751,013
Mes 37
726,244
Mes 38
778,783
Mes 39
833,304
Mes 40
887,825
Mes 41
942,346
726,244
778,783
833,304
887,825
942,346
437,598
3,004
170,760
269,841
151,392
119,502
31,890
100,942
40,402
60,540
218,820
26,481
192,339
302,984
59,071
243,914
456,403
-
746,893
-
772,764
-
695,486
-
698,433
-
456,403
-20,404,089
746,893
-19,947,686
772,764
-19,200,793
695,486
-18,428,029
698,433
-17,732,543
-19,947,686
-19,200,793
-18,428,029
-17,732,543
-17,034,111
Mes 37
Mes 38
Mes 39
Mes 40
Mes 41
-318,034
-
-278,232
-
-236,928
-
-195,624
-
-154,320
-
-318,034
-278,232
-236,928
-195,624
-154,320
218,799
1,502
85,380
134,921
75,696
59,751
15,945
50,471
20,201
30,270
109,410
13,240
96,170
151,492
29,535
121,957
-452,954
-
-294,177
-
-267,198
-
-291,793
-
-276,277
-
-452,954
-30,248,135
-294,177
-30,701,089
-267,198
-30,995,266
-291,793
-31,262,463
-276,277
-31,554,257
-30,701,089
-30,995,266
-31,262,463
-31,554,257
-31,830,534
Mes 37
Mes 38
Mes 39
Mes 40
Mes 41
-1,082,743
-1,081,145
-1,078,796
-1,076,448
-1,074,099
-1,082,743
-1,081,145
-1,078,796
-1,076,448
-1,074,099
109,400
751
42,690
152,840
37,848
29,875
67,723
25,235
10,100
35,336
54,705
6,620
61,325
75,746
14,768
90,514
-1,235,583
-
-1,148,868
-
-1,114,132
-
-1,137,773
-
-1,164,613
-
-1,235,583
-75,751,013
-1,148,868
-76,986,596
-1,114,132
-78,135,464
-1,137,773
-79,249,597
-1,164,613
-80,387,370
-76,986,596
-78,135,464
-79,249,597
-80,387,370
-81,551,983
Mes 42
996,868
Mes 43
1,051,389
Mes 44
1,105,910
Mes 45
1,160,431
Mes 46
1,214,952
996,868
1,051,389
1,105,910
1,160,431
1,214,952
286,127
82,326
203,801
235,617
77,659
157,958
218,790
63,697
155,092
235,632
59,050
176,581
252,466
63,707
188,759
793,066
-
893,431
-
950,817
-
983,849
-
1,026,193
-
793,066
-17,034,111
893,431
-16,241,044
950,817
-15,347,614
983,849
-14,396,797
1,026,193
-13,412,947
-16,241,044
-15,347,614
-14,396,797
-13,412,947
-12,386,754
Mes 42
Mes 43
Mes 44
Mes 45
Mes 46
-113,016
-
-71,712
-
-30,408
-
7,191
-
34,452
-
-113,016
-71,712
-30,408
7,191
34,452
143,064
41,163
101,901
117,808
38,829
78,979
109,395
31,849
77,546
117,816
29,525
88,291
126,233
31,854
94,379
-214,917
-
-150,691
-
-107,955
-
-81,100
-
-59,928
-
-214,917
-31,830,534
-150,691
-32,045,450
-107,955
-32,196,141
-81,100
-32,304,096
-59,928
-32,385,196
-32,045,450
-32,196,141
-32,304,096
-32,385,196
-32,445,123
Mes 42
Mes 43
Mes 44
Mes 45
Mes 46
-1,071,751
-1,069,402
-1,645,866
-1,643,518
-1,641,169
-1,071,751
-1,069,402
-1,645,866
-1,643,518
-1,641,169
71,532
20,581
92,113
58,904
19,415
78,319
54,697
15,924
70,622
58,908
14,763
73,671
63,117
15,927
79,043
-1,163,864
-
-1,147,721
-
-1,716,488
-
-1,717,188
-
-1,720,212
-
-1,163,864
-81,551,983
-1,147,721
-82,715,847
-1,716,488
-83,863,568
-1,717,188
-85,580,056
-1,720,212
-87,297,244
-82,715,847
-83,863,568
-85,580,056
-87,297,244
-89,017,457
Mes 47
1,269,473
Mes 48
844,795
Mes 49
1,449,522
Mes 50
1,504,688
Mes 51
1,561,935
1,269,473
844,795
1,449,522
1,504,688
1,561,935
252,462
-0
68,359
184,103
796,858
68,357
728,501
528,445
3,154
218,906
312,694
122,041
144,607
-22,566
53,045
32,183
20,862
1,085,370
-
116,294
-
1,136,829
-
1,527,254
-
1,541,073
-
1,085,370
-12,386,754
116,294
-11,301,384
1,136,829
-11,185,090
1,527,254
-10,048,261
1,541,073
-8,521,007
-11,301,384
-11,185,090
-10,048,261
-8,521,007
-6,979,933
Mes 47
Mes 48
Mes 49
Mes 50
Mes 51
61,712
-
-645,627
1,500,000
123,086
-
150,668
-
179,292
-
61,712
854,373
123,086
150,668
179,292
126,231
-0
34,180
92,051
398,429
34,178
364,251
264,223
1,577
109,453
156,347
61,020
72,303
-11,283
26,523
16,092
10,431
-30,339
-
490,123
-
-33,261
-
161,951
-
168,861
-
-30,339
-32,445,123
490,123
-32,475,463
-33,261
-31,985,340
161,951
-32,018,601
168,861
-31,856,650
-32,475,463
-31,985,340
-32,018,601
-31,856,650
-31,687,789
Mes 47
Mes 48
Mes 49
Mes 50
Mes 51
-1,638,821
-26,484,448
-1,715,041
-1,713,364
-1,710,898
-1,638,821
-26,484,448
-1,715,041
-1,713,364
-1,710,898
63,116
-0
17,090
80,205
199,215
17,089
216,304
132,111
788
54,726
187,626
30,510
36,152
66,662
13,261
8,046
21,307
-1,719,026
-
-26,700,752
-
-1,902,667
-
-1,780,026
-
-1,732,205
-
-1,719,026
-89,017,457
-26,700,752
-90,736,483
-1,902,667
-117,437,234
-1,780,026
-119,339,902
-1,732,205
-121,119,927
-90,736,483
-117,437,234
-119,339,902
-121,119,927
-122,852,132
Mes 52
1,619,182
Mes 53
1,676,430
Mes 54
1,733,677
Mes 55
1,790,924
1,619,182
1,676,430
1,733,677
1,790,924
221,749
13,121
208,629
340,600
59,801
280,798
315,672
92,673
223,000
243,784
85,768
158,016
1,410,554
-
1,395,631
-
1,510,677
-
1,632,908
-
1,410,554
-6,979,933
1,395,631
-5,569,380
1,510,677
-4,173,748
1,632,908
-2,663,071
-5,569,380
-4,173,748
-2,663,071
-1,030,163
Mes 52
Mes 53
Mes 54
Mes 55
207,916
-
236,539
-
265,163
-
293,786
-
207,916
236,539
265,163
293,786
110,875
6,560
104,314
170,300
29,901
140,399
157,836
46,336
111,500
121,892
42,884
79,008
103,601
-
96,140
-
153,663
-
214,779
-
103,601
-31,687,789
96,140
-31,584,188
153,663
-31,488,047
214,779
-31,334,384
-31,584,188
-31,488,047
-31,334,384
-31,119,606
Mes 52
Mes 53
Mes 54
Mes 55
-1,708,432
-1,705,966
-1,703,500
-1,701,034
-1,708,432
-1,705,966
-1,703,500
-1,701,034
55,437
3,280
58,718
85,150
14,950
100,100
78,918
23,168
102,086
60,946
21,442
82,388
-1,767,149
-
-1,806,066
-
-1,805,586
-
-1,783,422
-
-1,767,149
-122,852,132
-1,806,066
-124,619,281
-1,805,586
-126,425,347
-1,783,422
-128,230,933
-124,619,281
-126,425,347
-128,230,933
-130,014,355
Mes 56
1,848,171
Mes 57
1,905,418
Mes 58
1,962,665
Mes 59
2,019,913
1,848,171
1,905,418
1,962,665
2,019,913
220,303
65,880
154,423
244,507
59,388
185,119
268,349
66,087
202,263
268,169
72,682
195,487
1,693,748
1,720,300
1,760,403
1,824,426
1,693,748
-1,030,163
1,720,300
663,585
1,760,403
2,383,885
1,824,426
4,144,288
663,585
2,383,885
4,144,288
5,968,713
Mes 56
Mes 57
Mes 58
Mes 59
322,410
-
351,034
-
379,657
-
408,281
-
322,410
351,034
379,657
408,281
110,152
32,940
77,211
122,253
29,694
92,559
134,175
33,043
101,131
134,084
36,341
97,743
245,199
-
258,474
-
278,526
-
310,537
-
245,199
-31,119,606
258,474
-30,874,407
278,526
-30,615,933
310,537
-30,337,407
-30,874,407
-30,615,933
-30,337,407
-30,026,870
Mes 56
Mes 57
Mes 58
Mes 59
-1,698,568
-1,696,102
-1,693,636
-1,691,170
-1,698,568
-1,696,102
-1,693,636
-1,691,170
55,076
16,470
71,546
61,127
14,847
75,974
67,087
16,522
83,609
67,042
18,170
85,213
-1,770,114
-
-1,772,076
-
-1,777,245
-
-1,776,382
-
-1,770,114
-130,014,355
-1,772,076
-131,784,468
-1,777,245
-133,556,544
-1,776,382
-135,333,789
-131,784,468
-133,556,544
-135,333,789
-137,110,171
Mes 60
2,077,160
2,077,160
256,157
72,630
183,527
1,893,633
1,893,633
5,968,713
7,862,346
Mes 60
436,904
436,904
128,078
36,315
91,763
345,141
-
345,141
-30,026,870
-29,681,729
Mes 60
-1,688,704
-1,688,704
64,039
18,157
82,197
-1,770,901
-
-1,770,901
-137,110,171
-138,881,072
En este mdulo retomamos el PyG para construir lo que se denomina un anlisis vertical. El propsito de
uno de los rubros que componen un PyG, o de los elementos que se consideren mas importantes en l, y
ventas, o la utilidad bruta u operacional. En realidad dependiendo de la relacin que se quiera observar s
indicador clave, siempre y cuando se relacione con los otros elementos del PyG del mismo periodo. De e
costo de las ventas es un 25% de las ventas o que los gastos administrativos son un 15% de las mismas
encontramos que los gastos de ventas son por ejemplo el 10% de la utilidad operacional, etc. Este anlis
desempeo de nuestro negocio en trminos relativos y no absolutos, adems nos permitir tener evidenc
parmetros de nuestra industria. Sern nuestros gastos de ventas del 10% de la utilidad operativa muy a
normales o muy bajos? Estarn nuestros costos de ventas del 25% de las ventas subestimados o por el c
que tenemos? Para nuestro ejercicio escogimos como indicador clave las Ventas. De esta forma analizar
del PyG y este indicador.
Note que al trabajar sobre los datos del PyG ud no tendr que aadir ninguna informacin numrica. Exp
ventas y el costo de ventas, la utilidad operativa, y la utilidad neta en cada uno de los escenarios. Analice
para cada escenario. Explique tambin las diferencias en los resultados entre escenarios observando su
ajustan a los porcentajes normalmente aceptables dentro de su industria? Porqu? MAX 450 PALABRA
(Escriba aqu)
-17,609,073
4,800,000
-22,409,073
-
Provisin de impuestos
-22,409,073
PYG PROYECTADO - ESCENARIO ESPERADO
UTILIDAD NETA
Ao 1
Ventas
Costo de ventas
UTILIDAD BRUTA
Sueldos
Otros
Gastos administrativos
Comisiones
Otros
Gastos de ventas
TOTAL GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
Otros Ingresos
Otros egresos
UTILIDAD ANTES DE IMPUESTOS
Provisin de impuestos
UTILIDAD NETA
Ao 2
64,905,456
34,446,051
30,459,405
12,600,000
6,300,000
18,900,000
12,981,091
6,490,546
19,471,637
38,371,637
-6.3%
0.0%
1.7%
-8.0%
0.0%
0.0%
0.0%
-8.0%
% Ventas
-7,912,232
1,300,000
-9,212,232
-9,212,232
Ao 2
1,154,901
100%
612,968
53.1%
541,934
46.9%
12,000,000 1039.0%
6,000,000 519.5%
18,000,000 1558.6%
230,980
20.0%
115,490
10.0%
346,470
30.0%
18,346,470 1588.6%
0.0%
-17,804,537 -1541.6%
0.0%
4,800,000 415.6%
-22,604,537 -1957.3%
0.0%
0.0%
0.0%
-22,604,537 -1957.3%
32,452,728
17,223,025
15,229,703
12,600,000
6,300,000
18,900,000
6,490,546
3,245,273
9,735,818
28,635,818
-13,406,116
1,300,000
-14,706,116
-14,706,116
% Ventas
Ao 2
577,451
100%
306,484
53.1%
270,967
46.9%
12,000,000 2078.1%
0.0%
12,000,000 2078.1%
259,853
45.0%
50,871
8.8%
310,723
53.8%
12,310,723 2131.9%
16,226,364
8,611,513
7,614,851
12,600,000
12,600,000
7,301,864
66,431
7,368,295
19,968,295
UTILIDAD OPERACIONAL
Otros Ingresos
Otros egresos
-12,039,757 -2085.0%
0.0%
15,300,000 2649.6%
-12,353,443
15,000,000
-27,339,757 -4734.6%
-27,353,443
Provisin de impuestos
UTILIDAD NETA
0.0%
-27,339,757 -4734.6%
-27,353,443
Ventas
Costo de ventas
UTILIDAD BRUTA
Sueldos
Otros
Gastos administrativos
Comisiones
Otros
Gastos de ventas
TOTAL GASTOS OPERACIONALES
Ao 3
% Ventas
139,616,024
100%
74,098,784
53.1%
65,517,240
46.9%
12,127,500
8.7%
6,063,750
4.3%
18,191,250
13.0%
27,923,205
20.0%
13,961,602
10.0%
41,884,807
30.0%
60,076,057
43.0%
% Ventas
100%
53.1%
46.9%
19.4%
9.7%
29.1%
20.0%
10.0%
30.0%
59.1%
-2.8%
0.0%
0.5%
-3.3%
0.0%
0.0%
0.0%
-3.3%
% Ventas
5,441,183
5,441,183
96,417
5,344,766
Ao 3
Ao 4
% Ventas
280,066,854
100%
147,645,702
52.7%
132,421,152
47.3%
17,199,000
6.1%
8,599,500
3.1%
25,798,500
9.2%
56,013,371
20.0%
28,006,685
10.0%
84,020,056
30.0%
109,818,556
39.2%
3.9%
0.0%
0.0%
3.9%
0.0%
0.1%
0.0%
3.8%
% Ventas
22,602,595
3,000,000
19,602,595
298,859
19,303,737
Ao 4
Ao 5
318,593,439
169,091,317
149,502,122
14,586,075
7,293,038
21,879,113
63,718,688
31,859,344
95,578,032
117,457,144
8.1%
0.0%
1.1%
7.0%
0.0%
0.1%
0.0%
6.9%
% Ventas
32,044,978
1,500,000
30,544,978
608,297
29,936,681
Ao 5
100%
53.1%
46.9%
38.8%
19.4%
58.2%
20.0%
10.0%
30.0%
88.2%
77,935,775
41,157,807
36,777,968
13,230,000
6,615,000
19,845,000
15,587,155
7,793,577
23,380,732
43,225,732
100%
52.8%
47.2%
17.0%
8.5%
25.5%
20.0%
10.0%
30.0%
55.5%
117,121,483
61,867,686
55,253,798
13,891,500
6,945,750
20,837,250
23,424,297
11,712,148
35,136,445
55,973,695
100%
52.8%
47.2%
11.9%
5.9%
17.8%
20.0%
10.0%
30.0%
47.8%
159,296,719
84,545,658
74,751,061
14,586,075
7,293,038
21,879,113
31,859,344
15,929,672
47,789,016
69,668,128
-41.3%
0.0%
4.0%
-45.3%
0.0%
0.0%
0.0%
-45.3%
-6,447,764
-6,447,764
-8.3%
0.0%
0.0%
-8.3%
0.0%
0.0%
0.0%
-8.3%
-719,897
3,000,000
-3,719,897
-0.6%
0.0%
2.6%
-3.2%
0.0%
-0.2%
0.0%
-2.9%
5,082,933
1,500,000
3,582,933
% Ventas
-6,447,764
Ao 3
% Ventas
-279,352
-3,440,545
Ao 4
% Ventas
3,582,933
Ao 5
100%
53.1%
46.9%
77.7%
0.0%
77.7%
45.0%
0.4%
45.4%
123.1%
38,967,887
20,578,903
18,388,984
13,230,000
13,230,000
17,535,549
73,240
17,608,789
30,838,789
100%
52.8%
47.2%
34.0%
0.0%
34.0%
45.0%
0.2%
45.2%
79.1%
58,560,742
30,933,843
27,626,899
13,891,500
2,894,063
16,785,563
26,352,334
77,208
26,429,542
43,215,105
100%
52.8%
47.2%
23.7%
4.9%
28.7%
45.0%
0.1%
45.1%
73.8%
79,648,360
42,272,829
37,375,531
14,586,075
7,293,038
21,879,113
35,841,762
81,069
35,922,831
57,801,943
-76.1%
0.0%
92.4%
-12,449,805
20,000,000
-15,588,206
25,000,000
-32,449,805
-40,588,206
-26.6%
0.0%
42.7%
0.0%
-69.3%
-20,426,413
-
-168.6%
-31.9%
0.0%
51.3%
0.0%
-83.3%
0.0%
-168.6%
-32,449,805
0.0%
-83.3%
-40,588,206
0.0%
-69.3%
-20,426,413
-20,426,413
% Ventas
100%
53.1%
46.9%
4.6%
2.3%
6.9%
20.0%
10.0%
30.0%
36.9%
10.1%
0.0%
0.5%
9.6%
0.0%
0.2%
0.0%
9.4%
% Ventas
100%
53.1%
46.9%
9.2%
4.6%
13.7%
20.0%
10.0%
30.0%
43.7%
3.2%
0.0%
0.9%
2.2%
0.0%
0.0%
0.0%
2.2%
% Ventas
100%
53.1%
46.9%
18.3%
9.2%
27.5%
45.0%
0.1%
45.1%
72.6%
-25.6%
0.0%
0.0%
0.0%
-25.6%
0.0%
-25.6%
En este mdulo ud. Hallar lo que se denomina un punto de equilibrio. Generalmente el punto de equilibr
en un periodo necesario para cubrir solamente los costos y gastos operativos de ese periodo. En otras pa
ventas da como resultado una utilidad operativa igual a cero. Este anlisis es importante en la medida en
son nuestras proyecciones del presupuesto de ventas. De igual forma que en el mdulo anterior Ud. no te
numrica aqu. En el recuadro siguiente, Explique los resultados encontrados y sus determinantes para c
equilibrio ao tras ao para cada caso. Comente sobre las diferencias encontradas entre escenarios. Dad
sus proyecciones de ventas? MAX 200 PALABRAS
Ao 1
19,918,876
1,225,935
18,692,941
12,000,000
6,000,000
18,000,000
461,961
230,980
692,941
18,692,941
-
Ao 1
18,959,438
Costo de ventas
UTILIDAD BRUTA
Sueldos
Otros
Gastos administrativos
Comisiones
Otros
Gastos de ventas
TOTAL GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
612,968
18,346,470
12,000,000
6,000,000
18,000,000
230,980
115,490
346,470
18,346,470
-
Ao 1
12,617,207
306,484
12,310,723
12,000,000
12,000,000
259,853
50,871
310,723
12,310,723
-
Este mdulo es la culminacin de la evaluacin financiera de su plan de negocio. La idea de este captulo
de caja libre descontado, para lo cual Ud. deber proyectar estas cifras partiendo de las cifras encontrada
estado de prdidas y ganancias. Esta metodologa busca encontrar un valor presente de las inversiones
basndose en la idea del potencial de generacin de recursos futuros disponibles para los accionistas co
empresa constituida, negocio proyectado o cualquier inversin que pretenda generar renta, vale ms dine
disponible para sus dueos posea. De igual manera que en los captulos anteriores construya sus proyec
informacin requerida nicamente en las casillas disponibles. Realice un resumen explicativo de la inform
comprehensivamente las diferencias de escenario a escenario. Explique los valores encontrados para el
para la tasa interna de retorno. MAX 150 PALABRAS . Notas conceptuales: La Tasa de descuento se
oportunidad del dinero en inversiones alternativas. Esta tasa nos permitir as traer a valor presen
negocio, en otras palabras, nos permitir encontrar el VPN, o Valor Presente Neto de nuestra inver
tasa a la cual renta nuestro negocio. Por definicin, para que nuestro VPN sea positivo esta TIR te
del 30%.
Mes Inversin
inicial
14,000,000
-
30%
-7,082,955
0%
11%
Mes Inversin
inicial
14,000,000
-
30%
-7,052,886
-8%
1%
Mes Inversin
inicial
14,000,000
-
30%
-4,243,331
#NUM!
TIRM
-100%
Ao 2
72,817,687
34,446,051
38,371,637
12,600,000
6,300,000
18,900,000
12,981,091
6,490,546
19,471,637
38,371,637
Ao 2
45,858,844
Ao 3
148,922,078
82,315,613
66,606,465
13,230,000
6,615,000
19,845,000
31,174,310
15,587,155
46,761,465
66,606,465
Ao 3
84,383,539
Ao 4
214,845,512
123,735,371
91,110,140
13,891,500
6,945,750
20,837,250
46,848,593
23,424,297
70,272,890
91,110,140
Ao 4
117,841,381
Ao 5
286,548,461
169,091,317
117,457,144
14,586,075
7,293,038
21,879,113
63,718,688
31,859,344
95,578,032
117,457,144
Ao 5
154,213,787
17,223,025
28,635,818
12,600,000
6,300,000
18,900,000
6,490,546
3,245,273
9,735,818
28,635,818
Ao 2
28,579,807
8,611,513
19,968,295
12,600,000
12,600,000
7,301,864
66,431
7,368,295
19,968,295
-
41,157,807
43,225,732
13,230,000
6,615,000
19,845,000
15,587,155
7,793,577
23,380,732
43,225,732
Ao 3
51,417,693
20,578,903
30,838,789
13,230,000
13,230,000
17,535,549
73,240
17,608,789
30,838,789
-
61,867,686
55,973,695
13,891,500
6,945,750
20,837,250
23,424,297
11,712,148
35,136,445
55,973,695
Ao 4
74,148,948
30,933,843
43,215,105
13,891,500
2,894,063
16,785,563
26,352,334
77,208
26,429,542
43,215,105
-
84,545,658
69,668,128
14,586,075
7,293,038
21,879,113
31,859,344
15,929,672
47,789,016
69,668,128
Ao 5
100,074,772
42,272,829
57,801,943
14,586,075
7,293,038
21,879,113
35,841,762
81,069
35,922,831
57,801,943
-
an de negocio. La idea de este captulo es hacer una valoracin por el mtodo de flujo
fras partiendo de las cifras encontradas en las proyecciones de los presupuestos y del
un valor presente de las inversiones del negocio (cifra monetaria a precios de hoy)
os disponibles para los accionistas como indicador de valor. Bajo esta ptica una idea,
pretenda generar renta, vale ms dinero (hoy) entre ms potencial de generar efectivo
tulos anteriores construya sus proyecciones para cada escenario llenando la
ce un resumen explicativo de la informacin numrica encontrada, analizando
plique los valores encontrados para el VPN y
Mes 1
-1,520,177
-1,520,177
Mes 2
-1,508,800
3,500,000
-5,008,800
Mes 3
-1,486,634
-1,486,634
Mes 4
-1,479,110
-1,479,110
Mes 1
-1,510,089
-1,510,089
Mes 2
-1,504,400
3,500,000
-5,004,400
Mes 3
-1,493,317
-1,493,317
Mes 4
-1,489,555
-1,489,555
Mes 1
-1,018,275
-1,018,275
Mes 2
2,185,674
3,500,000
-1,314,326
Mes 3
-1,005,054
-1,005,054
Mes 4
-1,003,006
-1,003,006
Mes 5
-1,484,301
-1,484,301
Mes 6
-1,488,529
-1,488,529
Mes 7
-1,491,647
-1,491,647
Mes 8
-1,472,078
-1,472,078
Mes 9
-1,463,471
-1,463,471
Mes 5
-1,492,151
-1,492,151
Mes 6
-1,494,265
-1,494,265
Mes 7
-1,495,823
-1,495,823
Mes 8
-1,486,039
-1,486,039
Mes 9
-1,481,735
-1,481,735
Mes 5
-1,007,231
-1,007,231
Mes 6
-1,010,981
-1,010,981
Mes 7
-1,009,924
-1,009,924
Mes 8
-1,006,059
-1,006,059
Mes 9
-1,006,255
-1,006,255
Mes 10
-1,460,497
-1,460,497
Mes 11
-1,460,211
-1,460,211
Mes 12
-2,758,453
-2,758,453
Mes 13
-1,683,158
-1,683,158
Mes 14
-1,686,447
-1,686,447
Mes 10
-1,480,248
-1,480,248
Mes 11
-1,480,106
-1,480,106
Mes 12
-1,479,226
-1,479,226
Mes 13
-1,629,079
-1,629,079
Mes 14
-1,630,724
-1,630,724
Mes 10
-1,006,860
-1,006,860
Mes 11
-1,006,976
-1,006,976
Mes 12
-16,006,644
-16,006,644
Mes 13
-1,177,560
-1,177,560
Mes 14
-1,234,086
-1,234,086
Mes 15
-1,478,432
-1,478,432
Mes 16
-1,239,213
-1,239,213
Mes 17
-1,090,044
-1,090,044
Mes 18
-1,001,503
-1,001,503
Mes 19
-898,250
-898,250
Mes 15
-1,526,716
-1,526,716
Mes 16
-1,407,106
-1,407,106
Mes 17
-1,332,522
-1,332,522
Mes 18
-1,288,251
-1,288,251
Mes 19
-1,236,625
-1,236,625
Mes 15
-1,198,052
-1,198,052
Mes 16
-1,148,107
-1,148,107
Mes 17
-1,137,354
-1,137,354
Mes 18
-1,153,153
-1,153,153
Mes 19
-1,162,632
-1,162,632
Mes 20
-757,327
-757,327
Mes 21
-604,926
-604,926
Mes 22
-465,620
-465,620
Mes 23
-338,601
-338,601
Mes 24
-1,643,453
-1,643,453
Mes 20
-1,166,164
-1,166,164
Mes 21
-1,089,963
-1,089,963
Mes 22
-1,020,310
-1,020,310
Mes 23
-956,800
-956,800
Mes 24
-859,227
-859,227
Mes 20
-1,155,674
-1,155,674
Mes 21
-1,143,659
-1,143,659
Mes 22
-1,137,333
-1,137,333
Mes 23
-1,136,380
-1,136,380
Mes 24
-16,081,910
-16,081,910
Mes 25
-215,719
-215,719
Mes 26
-109,279
-109,279
Mes 27
27,759
27,759
Mes 28
95,469
95,469
Mes 29
112,730
112,730
Mes 25
-917,074
-917,074
Mes 26
-850,966
-850,966
Mes 27
-769,073
-769,073
Mes 28
-721,843
-721,843
Mes 29
-699,838
-699,838
Mes 25
-1,181,003
-1,181,003
Mes 26
-1,155,741
-1,155,741
Mes 27
-1,116,435
-1,116,435
Mes 28
-1,107,322
-1,107,322
Mes 29
-1,120,182
-1,120,182
Mes 30
139,430
139,430
Mes 31
196,075
196,075
Mes 32
262,972
262,972
Mes 33
320,023
320,023
Mes 34
367,025
367,025
Mes 30
-673,113
-673,113
Mes 31
-631,416
-631,416
Mes 32
-584,593
-584,593
Mes 33
-542,693
-542,693
Mes 34
-505,818
-505,818
Mes 30
-1,128,932
-1,128,932
Mes 31
-1,124,640
-1,124,640
Mes 32
-1,115,882
-1,115,882
Mes 33
-1,111,413
-1,111,413
Mes 34
-1,111,320
-1,111,320
Mes 35
413,925
413,925
Mes 36
-553,616
-553,616
Mes 37
456,403
456,403
Mes 38
746,893
746,893
Mes 39
772,764
772,764
Mes 35
-468,993
-468,993
Mes 36
-352,274
-352,274
Mes 37
-452,954
-452,954
Mes 38
-294,177
-294,177
Mes 39
-267,198
-267,198
Mes 35
-1,111,272
-1,111,272
Mes 36
-21,099,381
-21,099,381
Mes 37
-1,235,583
-1,235,583
Mes 38
-1,148,868
-1,148,868
Mes 39
-1,114,132
-1,114,132
Mes 40
695,486
695,486
Mes 41
698,433
698,433
Mes 42
793,066
793,066
Mes 43
893,431
893,431
Mes 44
950,817
950,817
Mes 40
-291,793
-291,793
Mes 41
-276,277
-276,277
Mes 42
-214,917
-214,917
Mes 43
-150,691
-150,691
Mes 44
-107,955
-107,955
Mes 40
-1,137,773
-1,137,773
Mes 41
-1,164,613
-1,164,613
Mes 42
-1,163,864
-1,163,864
Mes 43
-1,147,721
-1,147,721
Mes 44
-1,716,488
-1,716,488
Mes 45
983,849
983,849
Mes 46
1,026,193
1,026,193
Mes 47
1,085,370
1,085,370
Mes 48
116,294
116,294
Mes 49
1,136,829
1,136,829
Mes 45
-81,100
-81,100
Mes 46
-59,928
-59,928
Mes 47
-30,339
-30,339
Mes 48
490,123
490,123
Mes 49
-33,261
-33,261
Mes 45
-1,717,188
-1,717,188
Mes 46
-1,720,212
-1,720,212
Mes 47
-1,719,026
-1,719,026
Mes 48
-26,700,752
-26,700,752
Mes 49
-1,902,667
-1,902,667
Mes 50
1,527,254
1,527,254
Mes 51
1,541,073
1,541,073
Mes 52
1,410,554
1,410,554
Mes 53
1,395,631
1,395,631
Mes 54
1,510,677
1,510,677
Mes 50
161,951
161,951
Mes 51
168,861
168,861
Mes 52
103,601
103,601
Mes 53
96,140
96,140
Mes 54
153,663
153,663
Mes 50
-1,780,026
-1,780,026
Mes 51
-1,732,205
-1,732,205
Mes 52
-1,767,149
-1,767,149
Mes 53
-1,806,066
-1,806,066
Mes 54
-1,805,586
-1,805,586
Mes 55
1,632,908
1,632,908
Mes 56
1,693,748
1,693,748
Mes 57
1,720,300
1,720,300
Mes 58
1,760,403
1,760,403
Mes 59
1,824,426
1,824,426
Mes 55
214,779
214,779
Mes 56
245,199
245,199
Mes 57
258,474
258,474
Mes 58
278,526
278,526
Mes 59
310,537
310,537
Mes 55
-1,783,422
-1,783,422
Mes 56
-1,770,114
-1,770,114
Mes 57
-1,772,076
-1,772,076
Mes 58
-1,777,245
-1,777,245
Mes 59
-1,776,382
-1,776,382
Mes 60
1,893,633
1,893,633
Mes 60
345,141
345,141
Mes 60
-1,770,901
-1,770,901
Ventas Estimadas
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Champues (Plastico)
Champues (Totumo)
Jabon de Tocador
Jabon Industrial
Cremas Hidratantes
Bronceadores
TOTAL
#REF!
#REF!
#REF!
5.5
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6.6
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7.7
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8.8
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
9.9
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NECESIDADES DE
PERSONAL
OPERATIVO
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Compra de maquinaria
o ampliacion
11
#REF!
#REF!
#REF!
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
Mes 13
Mes 14
#REF!
#REF!
#REF!
12.1
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
12
13
14
15
16
57
98
Mes 15
Mes 16
Mes 17
Mes 18
Mes 19
Mes 20
Mes 21
Mes 22
#REF!
#REF!
#REF!
139
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
180
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
221
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
262
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
303
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
344
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
385
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
426
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Mes 23
Mes 24
Mes 25
Mes 26
Mes 27
Mes 28
Mes 29
Mes 30
#REF!
#REF!
#REF!
467
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
490
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
513
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
536
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
559
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
582
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
605
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
628
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Mes 31
Mes 32
Mes 33
Mes 34
Mes 35
Mes 36
Mes 37
Mes 38
#REF!
#REF!
#REF!
651
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
674
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
697
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
720
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
743
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
766
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
789
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
812
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Mes 39
Mes 40
Mes 41
Mes 42
Mes 43
Mes 44
Mes 45
Mes 46
#REF!
#REF!
#REF!
835
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
858
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
881
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
904
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
927
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
950
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
973
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
996
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Mes 47
Mes 48
Mes 49
Mes 50
Mes 51
Mes 52
Mes 53
Mes 54
#REF!
#REF!
#REF!
1019
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1042
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1065
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1088
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1111
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1134
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1157
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1180
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Mes 55
Mes 56
Mes 57
Mes 58
Mes 59
Mes 60
#REF!
#REF!
#REF!
1203
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1226
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1249
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1272
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1295
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1318
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
INQUAL S.A
Balance general
[31,12, 2010]
Activo
Activo corriente:
Efectivo
Cuentas por cobrar
Menos: Reserva para incobrables
Inventario de mercadera
Gastos con pago por adelantado
Pagars por cobrar
Total activo corriente
-S/. 17,804,536.58
S/. 37,899.90
7,580
30,320
#REF!
Activo fijo:
Vehculos
Menos: Depreciacin acumulada
0
0
Bienes muebles
Menos: Depreciacin acumulada
0
0
Equipos
Menos: Depreciacin acumulada
0
0
Bienes inmuebles
Menos: Depreciacin acumulada
0
0
Terrenos
0
Total activo fijo
Otro activo:
Valor llave
Total otro activo
Activo total
Pasivo y patrimonio
Pasivo corriente:
Cuentas por pagar
Impuestos sobre las ventas
Impuestos sobre salarios
Sueldos devengados
Ingresos no percibidos
Pagars por pagar a corto plazo
Prstamos bancarios por pagar a corto plazo
Total pasivo corriente
Pasivo no corriente:
Page 255
S/. 20,625.13
0
0
#REF!
0
0
0
INQUAL S.A
Balance general
[31,12, 2010]
Pagars por pagar a largo plazo
Hipotecas por pagar
Total pasivo no corriente
0
0
Pasivo total
Patrimonio:
Patrimonio neto
Utilidad neta
0
#REF!
Total patrimonio
Total pasivo y patrimonio
Page 256
INQUAL S.A
Balance general
[31,12, 2010]
Activo
#REF!
0
#REF!
Pasivo y patrimonio
#REF!
Page 257
INQUAL S.A
Balance general
[31,12, 2010]
0
#REF!
#REF!
#REF!
Page 258
INQUAL S.A
Balance general
[31,12, 2011]
Activo
Activo corriente:
Efectivo
Cuentas por cobrar
Menos: Reserva para incobrables
Inventario de mercadera
Gastos con pago por adelantado
Pagars por cobrar
Total activo corriente
-S/. 13,406,115.79
S/. 1,189,890.33
237,978
951,912
#REF!
Activo fijo:
Vehculos
Menos: Depreciacin acumulada
0
0
Bienes muebles
Menos: Depreciacin acumulada
0
0
Equipos
Menos: Depreciacin acumulada
0
0
Bienes inmuebles
Menos: Depreciacin acumulada
0
0
Terrenos
0
Total activo fijo
Otro activo:
Valor llave
Total otro activo
Activo total
Pasivo y patrimonio
Pasivo corriente:
Cuentas por pagar
Impuestos sobre las ventas
Impuestos sobre salarios
Sueldos devengados
Ingresos no percibidos
Pagars por pagar a corto plazo
Prstamos bancarios por pagar a corto plazo
Total pasivo corriente
Pasivo no corriente:
Page 259
S/. 643,772.35
0
0
#REF!
0
0
0
INQUAL S.A
Balance general
[31,12, 2011]
Pagars por pagar a largo plazo
Hipotecas por pagar
Total pasivo no corriente
0
0
Pasivo total
Patrimonio:
Patrimonio neto
Utilidad neta
0
#REF!
Total patrimonio
Total pasivo y patrimonio
Page 260
INQUAL S.A
Balance general
[31,12, 2011]
Activo
#REF!
0
#REF!
Pasivo y patrimonio
#REF!
Page 261
INQUAL S.A
Balance general
[31,12, 2011]
0
#REF!
#REF!
#REF!
Page 262
INQUAL S.A
Balance general
[31,12, 2012]
Activo
Activo corriente:
Efectivo
Cuentas por cobrar
Menos: Reserva para incobrables
Inventario de mercadera
Gastos con pago por adelantado
Pagars por cobrar
Total activo corriente
-S/. 6,447,764.42
S/. 833,625.24
166,725
666,900
#REF!
Activo fijo:
Vehculos
Menos: Depreciacin acumulada
0
0
Bienes muebles
Menos: Depreciacin acumulada
0
0
Equipos
Menos: Depreciacin acumulada
0
0
Bienes inmuebles
Menos: Depreciacin acumulada
0
0
Terrenos
0
Total activo fijo
Otro activo:
Valor llave
Total otro activo
Activo total
Pasivo y patrimonio
Pasivo corriente:
Cuentas por pagar
Impuestos sobre las ventas
Impuestos sobre salarios
Sueldos devengados
Ingresos no percibidos
Pagars por pagar a corto plazo
Prstamos bancarios por pagar a corto plazo
Total pasivo corriente
Pasivo no corriente:
Page 263
S/. 398,751.08
0
0
#REF!
0
0
0
INQUAL S.A
Balance general
[31,12, 2012]
Pagars por pagar a largo plazo
Hipotecas por pagar
Total pasivo no corriente
0
0
Pasivo total
Patrimonio:
Patrimonio neto
Utilidad neta
0
#REF!
Total patrimonio
Total pasivo y patrimonio
Page 264
INQUAL S.A
Balance general
[31,12, 2012]
Activo
#REF!
0
#REF!
Pasivo y patrimonio
#REF!
Page 265
INQUAL S.A
Balance general
[31,12, 2012]
0
#REF!
#REF!
#REF!
Page 266
INQUAL S.A
Balance general
[31,12, 2012]
Activo
Activo corriente:
Efectivo
Cuentas por cobrar
Menos: Reserva para incobrables
Inventario de mercadera
Gastos con pago por adelantado
Pagars por cobrar
Total activo corriente
-S/. 719,897.33
S/. 872,422.03
174,484
697,938
#REF!
Activo fijo:
Vehculos
Menos: Depreciacin acumulada
0
0
Bienes muebles
Menos: Depreciacin acumulada
0
0
Equipos
Menos: Depreciacin acumulada
0
0
Bienes inmuebles
Menos: Depreciacin acumulada
0
0
Terrenos
0
Total activo fijo
Otro activo:
Valor llave
Total otro activo
Activo total
Pasivo y patrimonio
Pasivo corriente:
Cuentas por pagar
Impuestos sobre las ventas
Impuestos sobre salarios
Sueldos devengados
Ingresos no percibidos
Pagars por pagar a corto plazo
Prstamos bancarios por pagar a corto plazo
Total pasivo corriente
Pasivo no corriente:
Page 267
S/. 449,685.43
(279,352)
0
#REF!
0
0
0
INQUAL S.A
Balance general
[31,12, 2012]
Pagars por pagar a largo plazo
Hipotecas por pagar
Total pasivo no corriente
0
0
Pasivo total
Patrimonio:
Patrimonio neto
Utilidad neta
0
#REF!
Total patrimonio
Total pasivo y patrimonio
Page 268
INQUAL S.A
Balance general
[31,12, 2012]
Activo
#REF!
0
#REF!
Pasivo y patrimonio
#REF!
Page 269
INQUAL S.A
Balance general
[31,12, 2012]
0
#REF!
#REF!
#REF!
Page 270
INQUAL S.A
Balance general
[31,12, 2012]
Activo
Activo corriente:
Efectivo
Cuentas por cobrar
Menos: Reserva para incobrables
Inventario de mercadera
Gastos con pago por adelantado
Pagars por cobrar
Total activo corriente
-S/. 719,897.33
S/. 770,705.32
154,141
616,564
#REF!
Activo fijo:
Vehculos
Menos: Depreciacin acumulada
0
0
Bienes muebles
Menos: Depreciacin acumulada
0
0
Equipos
Menos: Depreciacin acumulada
0
0
Bienes inmuebles
Menos: Depreciacin acumulada
0
0
Terrenos
0
Total activo fijo
Otro activo:
Valor llave
Total otro activo
Activo total
Pasivo y patrimonio
Pasivo corriente:
Cuentas por pagar
Impuestos sobre las ventas
Impuestos sobre salarios
Sueldos devengados
Ingresos no percibidos
Pagars por pagar a corto plazo
Prstamos bancarios por pagar a corto plazo
Total pasivo corriente
Pasivo no corriente:
Page 271
S/. 491,862.58
(279,352)
0
#REF!
0
0
0
INQUAL S.A
Balance general
[31,12, 2012]
Pagars por pagar a largo plazo
Hipotecas por pagar
Total pasivo no corriente
0
0
Pasivo total
Patrimonio:
Patrimonio neto
Utilidad neta
0
#REF!
Total patrimonio
Total pasivo y patrimonio
Page 272
INQUAL S.A
Balance general
[31,12, 2012]
Activo
#REF!
0
#REF!
Pasivo y patrimonio
#REF!
Page 273
INQUAL S.A
Balance general
[31,12, 2012]
0
#REF!
#REF!
#REF!
Page 274